[SALUTE] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
09-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -3.4%
YoY- -22.69%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 226,864 261,474 292,520 342,706 335,196 247,091 260,524 -8.80%
PBT 12,076 15,097 21,897 33,176 34,200 25,333 29,906 -45.33%
Tax -2,736 -3,735 -5,429 -8,242 -8,388 -5,979 -7,266 -47.82%
NP 9,340 11,362 16,468 24,934 25,812 19,354 22,640 -44.55%
-
NP to SH 9,340 11,362 16,468 24,934 25,812 19,354 22,640 -44.55%
-
Tax Rate 22.66% 24.74% 24.79% 24.84% 24.53% 23.60% 24.30% -
Total Cost 217,524 250,112 276,052 317,772 309,384 227,737 237,884 -5.78%
-
Net Worth 167,072 167,072 170,370 172,815 169,129 165,016 164,977 0.84%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 9,312 9,312 9,311 9,312 9,312 11,640 12,416 -17.43%
Div Payout % 99.70% 81.96% 56.55% 37.35% 36.08% 60.14% 54.84% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 167,072 167,072 170,370 172,815 169,129 165,016 164,977 0.84%
NOSH 388,000 388,000 388,000 388,000 388,000 388,000 388,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.12% 4.35% 5.63% 7.28% 7.70% 7.83% 8.69% -
ROE 5.59% 6.80% 9.67% 14.43% 15.26% 11.73% 13.72% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 58.47 67.39 75.39 88.33 86.39 63.68 67.15 -8.80%
EPS 2.40 2.93 4.24 6.42 6.64 4.99 5.84 -44.69%
DPS 2.40 2.40 2.40 2.40 2.40 3.00 3.20 -17.43%
NAPS 0.4306 0.4306 0.4391 0.4454 0.4359 0.4253 0.4252 0.84%
Adjusted Per Share Value based on latest NOSH - 388,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 53.19 61.31 68.59 80.35 78.59 57.93 61.08 -8.80%
EPS 2.19 2.66 3.86 5.85 6.05 4.54 5.31 -44.56%
DPS 2.18 2.18 2.18 2.18 2.18 2.73 2.91 -17.50%
NAPS 0.3917 0.3917 0.3995 0.4052 0.3966 0.3869 0.3868 0.84%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.63 0.58 0.67 1.46 1.39 1.55 1.66 -
P/RPS 1.08 0.86 0.89 1.65 1.61 2.43 2.47 -42.36%
P/EPS 26.17 19.81 15.79 22.72 20.89 31.07 28.45 -5.41%
EY 3.82 5.05 6.33 4.40 4.79 3.22 3.52 5.59%
DY 3.81 4.14 3.58 1.64 1.73 1.94 1.93 57.30%
P/NAPS 1.46 1.35 1.53 3.28 3.19 3.64 3.90 -48.02%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 28/08/18 22/05/18 09/02/18 23/11/17 22/08/17 29/05/17 -
Price 0.515 0.625 0.55 0.96 1.50 1.42 1.70 -
P/RPS 0.88 0.93 0.73 1.09 1.74 2.23 2.53 -50.50%
P/EPS 21.39 21.34 12.96 14.94 22.55 28.47 29.13 -18.59%
EY 4.67 4.69 7.72 6.69 4.44 3.51 3.43 22.81%
DY 4.66 3.84 4.36 2.50 1.60 2.11 1.88 83.05%
P/NAPS 1.20 1.45 1.25 2.16 3.44 3.34 4.00 -55.15%

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