[SALUTE] QoQ Cumulative 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- 44.68%
YoY- -11.26%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 195,393 163,863 73,068 241,827 169,790 131,684 63,687 110.99%
PBT 22,430 21,442 7,638 32,899 22,643 21,979 10,424 66.59%
Tax -5,450 -5,315 -2,121 -8,574 -5,830 -5,659 -2,478 69.03%
NP 16,980 16,127 5,517 24,325 16,813 16,320 7,946 65.82%
-
NP to SH 16,980 16,127 5,517 24,325 16,813 16,320 7,946 65.82%
-
Tax Rate 24.30% 24.79% 27.77% 26.06% 25.75% 25.75% 23.77% -
Total Cost 178,413 147,736 67,551 217,502 152,977 115,364 55,741 117.03%
-
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 9,312 6,983 4,656 7,963 3,877 2,016 - -
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 10.29% 9.69% 3.49% 15.69% 18.50% 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 50.36 42.23 18.83 75.61 54.74 42.44 20.52 81.84%
EPS 4.38 4.16 1.42 7.61 5.42 5.26 2.56 43.00%
DPS 2.40 1.80 1.20 2.49 1.25 0.65 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 45.81 38.42 17.13 56.70 39.81 30.88 14.93 111.01%
EPS 3.98 3.78 1.29 5.70 3.94 3.83 1.86 65.97%
DPS 2.18 1.64 1.09 1.87 0.91 0.47 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 3.30 3.01 7.12 1.35 0.00 0.00 0.00 -
P/EPS 37.93 30.55 94.24 13.41 0.00 0.00 0.00 -
EY 2.64 3.27 1.06 7.46 0.00 0.00 0.00 -
DY 1.45 1.42 0.90 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 3.38 3.84 6.74 1.56 2.25 0.00 0.00 -
P/EPS 38.85 38.98 89.32 15.51 22.69 0.00 0.00 -
EY 2.57 2.57 1.12 6.45 4.41 0.00 0.00 -
DY 1.41 1.11 0.94 2.11 1.02 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