[SALUTE] YoY Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 42.66%
YoY- -73.28%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 72,500 105,920 87,348 103,583 171,353 163,863 131,684 -9.46%
PBT -6,027 -9,931 -3,056 4,269 16,588 21,442 21,979 -
Tax 1,123 2,314 724 -938 -4,121 -5,315 -5,659 -
NP -4,904 -7,617 -2,332 3,331 12,467 16,127 16,320 -
-
NP to SH -4,904 -7,617 -2,332 3,331 12,467 16,127 16,320 -
-
Tax Rate - - - 21.97% 24.84% 24.79% 25.75% -
Total Cost 77,404 113,537 89,680 100,252 158,886 147,736 115,364 -6.42%
-
Net Worth 151,782 133,630 149,260 165,429 172,815 166,451 0 -
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - 4,619 4,654 4,656 6,983 2,016 -
Div Payout % - - 0.00% 139.73% 37.35% 43.31% 12.36% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 151,782 133,630 149,260 165,429 172,815 166,451 0 -
NOSH 426,500 388,000 388,000 388,000 388,000 388,000 310,266 5.44%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -6.76% -7.19% -2.67% 3.22% 7.28% 9.84% 12.39% -
ROE -3.23% -5.70% -1.56% 2.01% 7.21% 9.69% 0.00% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 17.12 27.51 22.69 26.71 44.16 42.23 42.44 -14.02%
EPS -1.19 -1.98 -0.61 0.86 3.21 4.16 5.26 -
DPS 0.00 0.00 1.20 1.20 1.20 1.80 0.65 -
NAPS 0.3584 0.3471 0.3877 0.4265 0.4454 0.429 0.00 -
Adjusted Per Share Value based on latest NOSH - 388,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 17.16 25.06 20.67 24.51 40.55 38.78 31.16 -9.45%
EPS -1.16 -1.80 -0.55 0.79 2.95 3.82 3.86 -
DPS 0.00 0.00 1.09 1.10 1.10 1.65 0.48 -
NAPS 0.3592 0.3162 0.3532 0.3915 0.4089 0.3939 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 - -
Price 0.56 0.42 0.87 0.41 1.46 1.27 0.00 -
P/RPS 3.27 1.53 3.83 1.54 3.31 3.01 0.00 -
P/EPS -48.36 -21.23 -143.63 47.74 45.44 30.55 0.00 -
EY -2.07 -4.71 -0.70 2.09 2.20 3.27 0.00 -
DY 0.00 0.00 1.38 2.93 0.82 1.42 0.00 -
P/NAPS 1.56 1.21 2.24 0.96 3.28 2.96 0.00 -
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 23/02/21 24/02/20 25/02/19 09/02/18 20/02/17 - -
Price 0.445 0.62 0.77 0.405 0.96 1.62 0.00 -
P/RPS 2.60 2.25 3.39 1.52 2.17 3.84 0.00 -
P/EPS -38.43 -31.34 -127.12 47.16 29.88 38.98 0.00 -
EY -2.60 -3.19 -0.79 2.12 3.35 2.57 0.00 -
DY 0.00 0.00 1.56 2.96 1.25 1.11 0.00 -
P/NAPS 1.24 1.79 1.99 0.95 2.16 3.78 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