[SALUTE] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -66.66%
YoY- 16.97%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 261,474 219,390 171,353 83,799 247,091 195,393 163,863 36.66%
PBT 15,097 16,423 16,588 8,550 25,333 22,430 21,442 -20.90%
Tax -3,735 -4,072 -4,121 -2,097 -5,979 -5,450 -5,315 -21.00%
NP 11,362 12,351 12,467 6,453 19,354 16,980 16,127 -20.87%
-
NP to SH 11,362 12,351 12,467 6,453 19,354 16,980 16,127 -20.87%
-
Tax Rate 24.74% 24.79% 24.84% 24.53% 23.60% 24.30% 24.79% -
Total Cost 250,112 207,039 158,886 77,346 227,737 178,413 147,736 42.18%
-
Net Worth 167,072 170,370 172,815 169,129 165,016 164,977 166,451 0.24%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 9,312 6,983 4,656 2,328 11,640 9,312 6,983 21.21%
Div Payout % 81.96% 56.55% 37.35% 36.08% 60.14% 54.84% 43.31% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 167,072 170,370 172,815 169,129 165,016 164,977 166,451 0.24%
NOSH 388,000 388,000 388,000 388,000 388,000 388,000 388,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.35% 5.63% 7.28% 7.70% 7.83% 8.69% 9.84% -
ROE 6.80% 7.25% 7.21% 3.82% 11.73% 10.29% 9.69% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 67.39 56.54 44.16 21.60 63.68 50.36 42.23 36.67%
EPS 2.93 3.18 3.21 1.66 4.99 4.38 4.16 -20.88%
DPS 2.40 1.80 1.20 0.60 3.00 2.40 1.80 21.20%
NAPS 0.4306 0.4391 0.4454 0.4359 0.4253 0.4252 0.429 0.24%
Adjusted Per Share Value based on latest NOSH - 388,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 61.31 51.44 40.18 19.65 57.93 45.81 38.42 36.67%
EPS 2.66 2.90 2.92 1.51 4.54 3.98 3.78 -20.93%
DPS 2.18 1.64 1.09 0.55 2.73 2.18 1.64 20.95%
NAPS 0.3917 0.3995 0.4052 0.3966 0.3869 0.3868 0.3903 0.23%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.58 0.67 1.46 1.39 1.55 1.66 1.27 -
P/RPS 0.86 1.18 3.31 6.44 2.43 3.30 3.01 -56.71%
P/EPS 19.81 21.05 45.44 83.58 31.07 37.93 30.55 -25.14%
EY 5.05 4.75 2.20 1.20 3.22 2.64 3.27 33.71%
DY 4.14 2.69 0.82 0.43 1.94 1.45 1.42 104.48%
P/NAPS 1.35 1.53 3.28 3.19 3.64 3.90 2.96 -40.83%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 22/05/18 09/02/18 23/11/17 22/08/17 29/05/17 20/02/17 -
Price 0.625 0.55 0.96 1.50 1.42 1.70 1.62 -
P/RPS 0.93 0.97 2.17 6.95 2.23 3.38 3.84 -61.24%
P/EPS 21.34 17.28 29.88 90.19 28.47 38.85 38.98 -33.15%
EY 4.69 5.79 3.35 1.11 3.51 2.57 2.57 49.49%
DY 3.84 3.27 1.25 0.40 2.11 1.41 1.11 129.25%
P/NAPS 1.45 1.25 2.16 3.44 3.34 4.00 3.78 -47.29%

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