[SALUTE] QoQ 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- -94.11%
YoY- -81.7%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
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 90,795 73,068 72,037 38,106 67,997 63,687 45,712 57.68%
PBT 13,804 7,638 10,256 664 11,555 10,424 8,234 40.90%
Tax -3,194 -2,121 -2,744 -171 -3,181 -2,478 7,328 -
NP 10,610 5,517 7,512 493 8,374 7,946 15,562 -22.44%
-
NP to SH 10,610 5,517 7,512 493 8,374 7,946 15,562 -22.44%
-
Tax Rate 23.14% 27.77% 26.76% 25.75% 27.53% 23.77% -89.00% -
Total Cost 80,185 67,551 64,525 37,613 59,623 55,741 30,150 91.38%
-
Net Worth 166,451 158,187 154,989 90,280 0 0 76,198 67.95%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 2,328 2,328 1,918 1,848 2,015 - - -
Div Payout % 21.94% 42.20% 25.55% 375.00% 24.07% - - -
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 90,280 0 0 76,198 67.95%
NOSH 388,000 388,000 319,830 308,125 310,148 310,390 310,000 16.06%
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 11.69% 7.55% 10.43% 1.29% 12.32% 12.48% 34.04% -
ROE 6.37% 3.49% 4.85% 0.55% 0.00% 0.00% 20.42% -
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 23.40 18.83 22.52 12.37 21.92 20.52 14.75 35.83%
EPS 2.73 1.42 2.35 0.16 2.70 2.56 5.02 -33.25%
DPS 0.60 0.60 0.60 0.60 0.65 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 21.29 17.13 16.89 8.93 15.94 14.93 10.72 57.67%
EPS 2.49 1.29 1.76 0.12 1.96 1.86 3.65 -22.41%
DPS 0.55 0.55 0.45 0.43 0.47 0.00 0.00 -
NAPS 0.3903 0.3709 0.3634 0.2117 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 5.43 7.12 4.53 0.00 0.00 0.00 0.00 -
P/EPS 46.44 94.24 43.43 0.00 0.00 0.00 0.00 -
EY 2.15 1.06 2.30 0.00 0.00 0.00 0.00 -
DY 0.47 0.45 0.59 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 6.92 6.74 5.24 9.95 0.00 0.00 0.00 -
P/EPS 59.24 89.32 50.24 768.75 0.00 0.00 0.00 -
EY 1.69 1.12 1.99 0.13 0.00 0.00 0.00 -
DY 0.37 0.47 0.51 0.49 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