[SALUTE] QoQ TTM Result on 31-Mar-2017 [#3]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 1.49%
YoY- -24.35%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 254,581 257,822 247,091 267,430 274,006 251,208 241,827 3.47%
PBT 20,479 26,245 25,333 32,686 32,362 30,113 32,899 -27.03%
Tax -4,785 -5,955 -5,979 -8,194 -8,230 -8,217 -8,574 -32.14%
NP 15,694 20,290 19,354 24,492 24,132 21,896 24,325 -25.27%
-
NP to SH 15,694 20,290 19,354 24,492 24,132 21,896 24,325 -25.27%
-
Tax Rate 23.37% 22.69% 23.60% 25.07% 25.43% 27.29% 26.06% -
Total Cost 238,887 237,532 227,737 242,938 249,874 229,312 217,502 6.43%
-
Net Worth 172,815 169,129 165,016 164,977 166,451 158,187 127,740 22.25%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 9,312 9,312 9,312 8,902 8,423 8,111 5,783 37.26%
Div Payout % 59.33% 45.89% 48.11% 36.35% 34.91% 37.05% 23.78% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 172,815 169,129 165,016 164,977 166,451 158,187 127,740 22.25%
NOSH 388,000 388,000 388,000 388,000 388,000 388,000 319,830 13.70%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.16% 7.87% 7.83% 9.16% 8.81% 8.72% 10.06% -
ROE 9.08% 12.00% 11.73% 14.85% 14.50% 13.84% 19.04% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 65.61 66.45 63.68 68.93 70.62 64.74 75.61 -9.00%
EPS 4.04 5.23 4.99 6.31 6.22 5.64 7.61 -34.36%
DPS 2.40 2.40 2.40 2.29 2.17 2.09 1.81 20.63%
NAPS 0.4454 0.4359 0.4253 0.4252 0.429 0.4077 0.3994 7.51%
Adjusted Per Share Value based on latest NOSH - 388,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 60.24 61.01 58.47 63.28 64.84 59.45 57.23 3.46%
EPS 3.71 4.80 4.58 5.80 5.71 5.18 5.76 -25.35%
DPS 2.20 2.20 2.20 2.11 1.99 1.92 1.37 37.01%
NAPS 0.4089 0.4002 0.3905 0.3904 0.3939 0.3743 0.3023 22.24%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.46 1.39 1.55 1.66 1.27 1.34 1.02 -
P/RPS 2.23 2.09 2.43 2.41 1.80 2.07 1.35 39.61%
P/EPS 36.10 26.58 31.07 26.30 20.42 23.74 13.41 93.16%
EY 2.77 3.76 3.22 3.80 4.90 4.21 7.46 -48.24%
DY 1.64 1.73 1.55 1.38 1.71 1.56 1.77 -4.94%
P/NAPS 3.28 3.19 3.64 3.90 2.96 3.29 2.55 18.21%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 09/02/18 23/11/17 22/08/17 29/05/17 20/02/17 - - -
Price 0.96 1.50 1.42 1.70 1.62 0.00 0.00 -
P/RPS 1.46 2.26 2.23 2.47 2.29 0.00 0.00 -
P/EPS 23.73 28.68 28.47 26.93 26.05 0.00 0.00 -
EY 4.21 3.49 3.51 3.71 3.84 0.00 0.00 -
DY 2.50 1.60 1.69 1.35 1.34 0.00 0.00 -
P/NAPS 2.16 3.44 3.34 4.00 3.78 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment