[SALUTE] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
27-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -31.32%
YoY- 41.88%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 327,726 292,272 241,827 226,386 263,368 254,748 192,518 42.33%
PBT 42,884 30,552 32,899 30,190 43,958 41,696 20,284 64.35%
Tax -10,630 -8,484 -8,574 -7,773 -11,318 -9,912 7,128 -
NP 32,254 22,068 24,325 22,417 32,640 31,784 27,412 11.39%
-
NP to SH 32,254 22,068 24,325 22,417 32,640 31,784 27,412 11.39%
-
Tax Rate 24.79% 27.77% 26.06% 25.75% 25.75% 23.77% -35.14% -
Total Cost 295,472 270,204 217,502 203,969 230,728 222,964 165,106 47.14%
-
Net Worth 166,451 158,187 154,989 90,889 0 0 76,220 67.92%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 13,967 18,624 7,963 5,170 4,033 - - -
Div Payout % 43.31% 84.39% 32.74% 23.06% 12.36% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 166,451 158,187 154,989 90,889 0 0 76,220 67.92%
NOSH 388,000 388,000 319,830 310,202 310,266 310,390 310,090 16.03%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 9.84% 7.55% 10.06% 9.90% 12.39% 12.48% 14.24% -
ROE 19.38% 13.95% 15.69% 24.66% 0.00% 0.00% 35.96% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 84.47 75.33 75.61 72.98 84.88 82.07 62.08 22.67%
EPS 8.32 5.68 7.61 7.23 10.52 10.24 8.84 -3.94%
DPS 3.60 4.80 2.49 1.67 1.30 0.00 0.00 -
NAPS 0.429 0.4077 0.4846 0.293 0.00 0.00 0.2458 44.71%
Adjusted Per Share Value based on latest NOSH - 308,125
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 76.84 68.53 56.70 53.08 61.75 59.73 45.14 42.33%
EPS 7.56 5.17 5.70 5.26 7.65 7.45 6.43 11.34%
DPS 3.28 4.37 1.87 1.21 0.95 0.00 0.00 -
NAPS 0.3903 0.3709 0.3634 0.2131 0.00 0.00 0.1787 67.94%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 - - - - -
Price 1.27 1.34 1.02 0.00 0.00 0.00 0.00 -
P/RPS 1.50 1.78 1.35 0.00 0.00 0.00 0.00 -
P/EPS 15.28 23.56 13.41 0.00 0.00 0.00 0.00 -
EY 6.55 4.24 7.46 0.00 0.00 0.00 0.00 -
DY 2.83 3.58 2.44 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 3.29 2.10 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 24/11/16 15/08/16 27/07/16 - - - -
Price 1.62 1.27 1.18 1.23 0.00 0.00 0.00 -
P/RPS 1.92 1.69 1.56 1.69 0.00 0.00 0.00 -
P/EPS 19.49 22.33 15.51 17.02 0.00 0.00 0.00 -
EY 5.13 4.48 6.45 5.88 0.00 0.00 0.00 -
DY 2.22 3.78 2.11 1.36 0.00 0.00 0.00 -
P/NAPS 3.78 3.12 2.43 4.20 0.00 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