[SALUTE] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 105.39%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 73,068 241,827 169,790 131,684 63,687 192,518 146,806 -37.11%
PBT 7,638 32,899 22,643 21,979 10,424 20,284 12,050 -26.14%
Tax -2,121 -8,574 -5,830 -5,659 -2,478 7,128 -200 380.62%
NP 5,517 24,325 16,813 16,320 7,946 27,412 11,850 -39.84%
-
NP to SH 5,517 24,325 16,813 16,320 7,946 27,412 11,850 -39.84%
-
Tax Rate 27.77% 26.06% 25.75% 25.75% 23.77% -35.14% 1.66% -
Total Cost 67,551 217,502 152,977 115,364 55,741 165,106 134,956 -36.87%
-
Net Worth 158,187 154,989 90,889 0 0 76,220 0 -
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 4,656 7,963 3,877 2,016 - - 31,020,942 -99.71%
Div Payout % 84.39% 32.74% 23.06% 12.36% - - 261,780.11% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 158,187 154,989 90,889 0 0 76,220 0 -
NOSH 388,000 319,830 310,202 310,266 310,390 310,090 310,209 16.04%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.55% 10.06% 9.90% 12.39% 12.48% 14.24% 8.07% -
ROE 3.49% 15.69% 18.50% 0.00% 0.00% 35.96% 0.00% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 18.83 75.61 54.74 42.44 20.52 62.08 47.32 -45.80%
EPS 1.42 7.61 5.42 5.26 2.56 8.84 3.82 -48.20%
DPS 1.20 2.49 1.25 0.65 0.00 0.00 10,000.00 -99.75%
NAPS 0.4077 0.4846 0.293 0.00 0.00 0.2458 0.00 -
Adjusted Per Share Value based on latest NOSH - 310,148
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 17.13 56.70 39.81 30.88 14.93 45.14 34.42 -37.11%
EPS 1.29 5.70 3.94 3.83 1.86 6.43 2.78 -39.97%
DPS 1.09 1.87 0.91 0.47 0.00 0.00 7,273.38 -99.71%
NAPS 0.3709 0.3634 0.2131 0.00 0.00 0.1787 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 - - - - - -
Price 1.34 1.02 0.00 0.00 0.00 0.00 0.00 -
P/RPS 7.12 1.35 0.00 0.00 0.00 0.00 0.00 -
P/EPS 94.24 13.41 0.00 0.00 0.00 0.00 0.00 -
EY 1.06 7.46 0.00 0.00 0.00 0.00 0.00 -
DY 0.90 2.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 2.10 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 15/08/16 27/07/16 - - - - -
Price 1.27 1.18 1.23 0.00 0.00 0.00 0.00 -
P/RPS 6.74 1.56 2.25 0.00 0.00 0.00 0.00 -
P/EPS 89.32 15.51 22.69 0.00 0.00 0.00 0.00 -
EY 1.12 6.45 4.41 0.00 0.00 0.00 0.00 -
DY 0.94 2.11 1.02 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 2.43 4.20 0.00 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