[SALUTE] YoY TTM Result on 30-Sep-2020 [#1]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -16.76%
YoY- -78.51%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 42,862 137,718 201,262 184,751 114,606 234,391 257,822 -25.83%
PBT -22,944 -7,726 -12,320 -12,294 -7,147 9,566 26,245 -
Tax -8,015 1,852 2,564 2,883 1,875 -2,322 -5,955 5.07%
NP -30,959 -5,874 -9,756 -9,411 -5,272 7,244 20,290 -
-
NP to SH -30,959 -5,874 -9,756 -9,411 -5,272 7,244 20,290 -
-
Tax Rate - - - - - 24.27% 22.69% -
Total Cost 73,821 143,592 211,018 194,162 119,878 227,147 237,532 -17.69%
-
Net Worth 112,481 143,439 149,301 137,518 151,536 167,072 169,129 -6.56%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - 4,619 9,283 9,312 9,312 -
Div Payout % - - - 0.00% 0.00% 128.55% 45.89% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 112,481 143,439 149,301 137,518 151,536 167,072 169,129 -6.56%
NOSH 426,500 426,500 426,500 388,000 388,000 388,000 388,000 1.58%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -72.23% -4.27% -4.85% -5.09% -4.60% 3.09% 7.87% -
ROE -27.52% -4.10% -6.53% -6.84% -3.48% 4.34% 12.00% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 10.12 32.52 49.89 47.99 29.77 60.41 66.45 -26.91%
EPS -7.31 -1.39 -2.42 -2.44 -1.37 1.87 5.23 -
DPS 0.00 0.00 0.00 1.20 2.40 2.40 2.40 -
NAPS 0.2656 0.3387 0.3701 0.3572 0.3936 0.4306 0.4359 -7.92%
Adjusted Per Share Value based on latest NOSH - 388,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 10.14 32.59 47.63 43.72 27.12 55.47 61.01 -25.84%
EPS -7.33 -1.39 -2.31 -2.23 -1.25 1.71 4.80 -
DPS 0.00 0.00 0.00 1.09 2.20 2.20 2.20 -
NAPS 0.2662 0.3394 0.3533 0.3254 0.3586 0.3954 0.4002 -6.56%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.515 0.30 0.67 0.43 0.70 0.63 1.39 -
P/RPS 5.09 0.92 1.34 0.90 2.35 1.04 2.09 15.98%
P/EPS -7.04 -21.63 -27.70 -17.59 -51.12 33.74 26.58 -
EY -14.19 -4.62 -3.61 -5.68 -1.96 2.96 3.76 -
DY 0.00 0.00 0.00 2.79 3.43 3.81 1.73 -
P/NAPS 1.94 0.89 1.81 1.20 1.78 1.46 3.19 -7.95%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 25/11/22 25/11/21 23/11/20 22/11/19 26/11/18 23/11/17 -
Price 0.795 0.25 0.60 0.43 0.835 0.515 1.50 -
P/RPS 7.86 0.77 1.20 0.90 2.81 0.85 2.26 23.07%
P/EPS -10.88 -18.02 -24.81 -17.59 -60.98 27.58 28.68 -
EY -9.20 -5.55 -4.03 -5.68 -1.64 3.63 3.49 -
DY 0.00 0.00 0.00 2.79 2.87 4.66 1.60 -
P/NAPS 2.99 0.74 1.62 1.20 2.12 1.20 3.44 -2.30%

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