[SALUTE] QoQ Quarter Result on 31-Mar-2017 [#3]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -91.96%
YoY- 73.02%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 87,554 83,799 51,698 31,530 90,795 73,068 72,037 13.84%
PBT 8,038 8,550 2,903 988 13,804 7,638 10,256 -14.95%
Tax -2,024 -2,097 -529 -135 -3,194 -2,121 -2,744 -18.31%
NP 6,014 6,453 2,374 853 10,610 5,517 7,512 -13.74%
-
NP to SH 6,014 6,453 2,374 853 10,610 5,517 7,512 -13.74%
-
Tax Rate 25.18% 24.53% 18.22% 13.66% 23.14% 27.77% 26.76% -
Total Cost 81,540 77,346 49,324 30,677 80,185 67,551 64,525 16.83%
-
Net Worth 172,815 169,129 165,016 164,977 166,451 158,187 154,989 7.50%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,328 2,328 2,328 2,328 2,328 2,328 1,918 13.74%
Div Payout % 38.71% 36.08% 98.06% 272.92% 21.94% 42.20% 25.55% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 172,815 169,129 165,016 164,977 166,451 158,187 154,989 7.50%
NOSH 388,000 388,000 388,000 388,000 388,000 388,000 319,830 13.70%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.87% 7.70% 4.59% 2.71% 11.69% 7.55% 10.43% -
ROE 3.48% 3.82% 1.44% 0.52% 6.37% 3.49% 4.85% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 22.57 21.60 13.32 8.13 23.40 18.83 22.52 0.14%
EPS 1.55 1.66 0.61 0.22 2.73 1.42 2.35 -24.17%
DPS 0.60 0.60 0.60 0.60 0.60 0.60 0.60 0.00%
NAPS 0.4454 0.4359 0.4253 0.4252 0.429 0.4077 0.4846 -5.45%
Adjusted Per Share Value based on latest NOSH - 388,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.53 19.65 12.12 7.39 21.29 17.13 16.89 13.85%
EPS 1.41 1.51 0.56 0.20 2.49 1.29 1.76 -13.70%
DPS 0.55 0.55 0.55 0.55 0.55 0.55 0.45 14.27%
NAPS 0.4052 0.3966 0.3869 0.3868 0.3903 0.3709 0.3634 7.50%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.46 1.39 1.55 1.66 1.27 1.34 1.02 -
P/RPS 6.47 6.44 11.63 20.43 5.43 7.12 4.53 26.74%
P/EPS 94.19 83.58 253.33 755.08 46.44 94.24 43.43 67.31%
EY 1.06 1.20 0.39 0.13 2.15 1.06 2.30 -40.25%
DY 0.41 0.43 0.39 0.36 0.47 0.45 0.59 -21.49%
P/NAPS 3.28 3.19 3.64 3.90 2.96 3.29 2.10 34.50%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 09/02/18 23/11/17 22/08/17 29/05/17 20/02/17 24/11/16 15/08/16 -
Price 0.96 1.50 1.42 1.70 1.62 1.27 1.18 -
P/RPS 4.25 6.95 10.66 20.92 6.92 6.74 5.24 -12.99%
P/EPS 61.94 90.19 232.08 773.27 59.24 89.32 50.24 14.93%
EY 1.61 1.11 0.43 0.13 1.69 1.12 1.99 -13.14%
DY 0.63 0.40 0.42 0.35 0.37 0.47 0.51 15.08%
P/NAPS 2.16 3.44 3.34 4.00 3.78 3.12 2.43 -7.53%

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