[SALUTE] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 46.16%
YoY- -1.18%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 335,196 247,091 260,524 327,726 292,272 241,827 226,386 29.87%
PBT 34,200 25,333 29,906 42,884 30,552 32,899 30,190 8.66%
Tax -8,388 -5,979 -7,266 -10,630 -8,484 -8,574 -7,773 5.20%
NP 25,812 19,354 22,640 32,254 22,068 24,325 22,417 9.84%
-
NP to SH 25,812 19,354 22,640 32,254 22,068 24,325 22,417 9.84%
-
Tax Rate 24.53% 23.60% 24.30% 24.79% 27.77% 26.06% 25.75% -
Total Cost 309,384 227,737 237,884 295,472 270,204 217,502 203,969 31.98%
-
Net Worth 169,129 165,016 164,977 166,451 158,187 154,989 90,889 51.23%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 9,312 11,640 12,416 13,967 18,624 7,963 5,170 47.98%
Div Payout % 36.08% 60.14% 54.84% 43.31% 84.39% 32.74% 23.06% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 169,129 165,016 164,977 166,451 158,187 154,989 90,889 51.23%
NOSH 388,000 388,000 388,000 388,000 388,000 319,830 310,202 16.07%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.70% 7.83% 8.69% 9.84% 7.55% 10.06% 9.90% -
ROE 15.26% 11.73% 13.72% 19.38% 13.95% 15.69% 24.66% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 86.39 63.68 67.15 84.47 75.33 75.61 72.98 11.89%
EPS 6.64 4.99 5.84 8.32 5.68 7.61 7.23 -5.51%
DPS 2.40 3.00 3.20 3.60 4.80 2.49 1.67 27.32%
NAPS 0.4359 0.4253 0.4252 0.429 0.4077 0.4846 0.293 30.28%
Adjusted Per Share Value based on latest NOSH - 388,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 78.59 57.93 61.08 76.84 68.53 56.70 53.08 29.87%
EPS 6.05 4.54 5.31 7.56 5.17 5.70 5.26 9.76%
DPS 2.18 2.73 2.91 3.28 4.37 1.87 1.21 48.01%
NAPS 0.3966 0.3869 0.3868 0.3903 0.3709 0.3634 0.2131 51.24%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 - -
Price 1.39 1.55 1.66 1.27 1.34 1.02 0.00 -
P/RPS 1.61 2.43 2.47 1.50 1.78 1.35 0.00 -
P/EPS 20.89 31.07 28.45 15.28 23.56 13.41 0.00 -
EY 4.79 3.22 3.52 6.55 4.24 7.46 0.00 -
DY 1.73 1.94 1.93 2.83 3.58 2.44 0.00 -
P/NAPS 3.19 3.64 3.90 2.96 3.29 2.10 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 22/08/17 29/05/17 20/02/17 24/11/16 15/08/16 27/07/16 -
Price 1.50 1.42 1.70 1.62 1.27 1.18 1.23 -
P/RPS 1.74 2.23 2.53 1.92 1.69 1.56 1.69 1.96%
P/EPS 22.55 28.47 29.13 19.49 22.33 15.51 17.02 20.61%
EY 4.44 3.51 3.43 5.13 4.48 6.45 5.88 -17.06%
DY 1.60 2.11 1.88 2.22 3.78 2.11 1.36 11.43%
P/NAPS 3.44 3.34 4.00 3.78 3.12 2.43 4.20 -12.44%

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