[SALUTE] QoQ Annualized Quarter Result on 30-Jun-2016 [#4]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
15-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 8.51%
YoY- -11.26%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 260,524 327,726 292,272 241,827 226,386 263,368 254,748 1.50%
PBT 29,906 42,884 30,552 32,899 30,190 43,958 41,696 -19.85%
Tax -7,266 -10,630 -8,484 -8,574 -7,773 -11,318 -9,912 -18.68%
NP 22,640 32,254 22,068 24,325 22,417 32,640 31,784 -20.22%
-
NP to SH 22,640 32,254 22,068 24,325 22,417 32,640 31,784 -20.22%
-
Tax Rate 24.30% 24.79% 27.77% 26.06% 25.75% 25.75% 23.77% -
Total Cost 237,884 295,472 270,204 217,502 203,969 230,728 222,964 4.40%
-
Net Worth 164,977 166,451 158,187 154,989 90,889 0 0 -
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 12,416 13,967 18,624 7,963 5,170 4,033 - -
Div Payout % 54.84% 43.31% 84.39% 32.74% 23.06% 12.36% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 164,977 166,451 158,187 154,989 90,889 0 0 -
NOSH 388,000 388,000 388,000 319,830 310,202 310,266 310,390 16.02%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 8.69% 9.84% 7.55% 10.06% 9.90% 12.39% 12.48% -
ROE 13.72% 19.38% 13.95% 15.69% 24.66% 0.00% 0.00% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 67.15 84.47 75.33 75.61 72.98 84.88 82.07 -12.50%
EPS 5.84 8.32 5.68 7.61 7.23 10.52 10.24 -31.20%
DPS 3.20 3.60 4.80 2.49 1.67 1.30 0.00 -
NAPS 0.4252 0.429 0.4077 0.4846 0.293 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 319,830
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 61.08 76.84 68.53 56.70 53.08 61.75 59.73 1.49%
EPS 5.31 7.56 5.17 5.70 5.26 7.65 7.45 -20.19%
DPS 2.91 3.28 4.37 1.87 1.21 0.95 0.00 -
NAPS 0.3868 0.3903 0.3709 0.3634 0.2131 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 - - - -
Price 1.66 1.27 1.34 1.02 0.00 0.00 0.00 -
P/RPS 2.47 1.50 1.78 1.35 0.00 0.00 0.00 -
P/EPS 28.45 15.28 23.56 13.41 0.00 0.00 0.00 -
EY 3.52 6.55 4.24 7.46 0.00 0.00 0.00 -
DY 1.93 2.83 3.58 2.44 0.00 0.00 0.00 -
P/NAPS 3.90 2.96 3.29 2.10 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 20/02/17 24/11/16 15/08/16 27/07/16 - - -
Price 1.70 1.62 1.27 1.18 1.23 0.00 0.00 -
P/RPS 2.53 1.92 1.69 1.56 1.69 0.00 0.00 -
P/EPS 29.13 19.49 22.33 15.51 17.02 0.00 0.00 -
EY 3.43 5.13 4.48 6.45 5.88 0.00 0.00 -
DY 1.88 2.22 3.78 2.11 1.36 0.00 0.00 -
P/NAPS 4.00 3.78 3.12 2.43 4.20 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