[SALUTE] YoY Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -17.44%
YoY- 24.31%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 65,372 125,397 199,424 164,873 163,950 292,520 260,524 -20.57%
PBT -22,506 -14,257 -19,797 -9,628 189 21,897 29,906 -
Tax 6,136 2,738 4,578 1,753 161 -5,429 -7,266 -
NP -16,370 -11,518 -15,218 -7,874 350 16,468 22,640 -
-
NP to SH -16,370 -11,518 -15,218 -7,874 350 16,468 22,640 -
-
Tax Rate - - - - -85.19% 24.79% 24.30% -
Total Cost 81,742 136,915 214,642 172,747 163,600 276,052 237,884 -16.30%
-
Net Worth 134,207 146,785 129,818 143,408 159,829 170,370 164,977 -3.38%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - 9,239 9,292 9,311 12,416 -
Div Payout % - - - 0.00% 2,649.94% 56.55% 54.84% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 134,207 146,785 129,818 143,408 159,829 170,370 164,977 -3.38%
NOSH 426,500 426,500 388,000 388,000 388,000 388,000 388,000 1.58%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -25.04% -9.19% -7.63% -4.78% 0.21% 5.63% 8.69% -
ROE -12.20% -7.85% -11.72% -5.49% 0.22% 9.67% 13.72% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 15.44 29.61 51.80 42.83 42.34 75.39 67.15 -21.72%
EPS -3.87 -2.76 -3.95 -2.04 0.09 4.24 5.84 -
DPS 0.00 0.00 0.00 2.40 2.40 2.40 3.20 -
NAPS 0.3169 0.3466 0.3372 0.3725 0.4128 0.4391 0.4252 -4.77%
Adjusted Per Share Value based on latest NOSH - 426,500
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 15.33 29.40 46.76 38.66 38.44 68.59 61.08 -20.56%
EPS -3.84 -2.70 -3.57 -1.85 0.08 3.86 5.31 -
DPS 0.00 0.00 0.00 2.17 2.18 2.18 2.91 -
NAPS 0.3147 0.3442 0.3044 0.3362 0.3747 0.3995 0.3868 -3.37%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.375 0.415 0.55 0.37 0.37 0.67 1.66 -
P/RPS 2.43 1.40 1.06 0.86 0.87 0.89 2.47 -0.27%
P/EPS -9.70 -15.26 -13.91 -18.09 408.53 15.79 28.45 -
EY -10.31 -6.55 -7.19 -5.53 0.24 6.33 3.52 -
DY 0.00 0.00 0.00 6.49 6.49 3.58 1.93 -
P/NAPS 1.18 1.20 1.63 0.99 0.90 1.53 3.90 -18.05%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 22/05/23 23/05/22 24/05/21 18/05/20 27/05/19 22/05/18 29/05/17 -
Price 0.825 0.345 0.53 0.545 0.32 0.55 1.70 -
P/RPS 5.34 1.17 1.02 1.27 0.76 0.73 2.53 13.25%
P/EPS -21.34 -12.68 -13.41 -26.64 353.33 12.96 29.13 -
EY -4.69 -7.88 -7.46 -3.75 0.28 7.72 3.43 -
DY 0.00 0.00 0.00 4.40 7.50 4.36 1.88 -
P/NAPS 2.60 1.00 1.57 1.46 0.78 1.25 4.00 -6.92%

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