[SALUTE] QoQ TTM Result on 30-Sep-2016 [#1]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -9.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 247,091 267,430 274,006 251,208 241,827 215,502 212,278 10.66%
PBT 25,333 32,686 32,362 30,113 32,899 30,877 32,207 -14.80%
Tax -5,979 -8,194 -8,230 -8,217 -8,574 1,498 2,369 -
NP 19,354 24,492 24,132 21,896 24,325 32,375 34,576 -32.10%
-
NP to SH 19,354 24,492 24,132 21,896 24,325 32,375 34,576 -32.10%
-
Tax Rate 23.60% 25.07% 25.43% 27.29% 26.06% -4.85% -7.36% -
Total Cost 227,737 242,938 249,874 229,312 217,502 183,127 177,702 18.00%
-
Net Worth 165,016 164,977 166,451 158,187 127,740 90,280 0 -
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 9,312 8,902 8,423 8,111 5,783 3,864 30,967,532 -99.55%
Div Payout % 48.11% 36.35% 34.91% 37.05% 23.78% 11.94% 89,563.66% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 165,016 164,977 166,451 158,187 127,740 90,280 0 -
NOSH 388,000 388,000 388,000 388,000 319,830 308,125 310,148 16.11%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.83% 9.16% 8.81% 8.72% 10.06% 15.02% 16.29% -
ROE 11.73% 14.85% 14.50% 13.84% 19.04% 35.86% 0.00% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 63.68 68.93 70.62 64.74 75.61 69.94 68.44 -4.69%
EPS 4.99 6.31 6.22 5.64 7.61 10.51 11.15 -41.52%
DPS 2.40 2.29 2.17 2.09 1.81 1.25 10,000.65 -99.61%
NAPS 0.4253 0.4252 0.429 0.4077 0.3994 0.293 0.00 -
Adjusted Per Share Value based on latest NOSH - 388,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 57.93 62.70 64.25 58.90 56.70 50.53 49.77 10.66%
EPS 4.54 5.74 5.66 5.13 5.70 7.59 8.11 -32.09%
DPS 2.18 2.09 1.98 1.90 1.36 0.91 7,260.85 -99.55%
NAPS 0.3869 0.3868 0.3903 0.3709 0.2995 0.2117 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 - - -
Price 1.55 1.66 1.27 1.34 1.02 0.00 0.00 -
P/RPS 2.43 2.41 1.80 2.07 1.35 0.00 0.00 -
P/EPS 31.07 26.30 20.42 23.74 13.41 0.00 0.00 -
EY 3.22 3.80 4.90 4.21 7.46 0.00 0.00 -
DY 1.55 1.38 1.71 1.56 1.77 0.00 0.00 -
P/NAPS 3.64 3.90 2.96 3.29 2.55 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 29/05/17 20/02/17 - - - - -
Price 1.42 1.70 1.62 0.00 0.00 0.00 0.00 -
P/RPS 2.23 2.47 2.29 0.00 0.00 0.00 0.00 -
P/EPS 28.47 26.93 26.05 0.00 0.00 0.00 0.00 -
EY 3.51 3.71 3.84 0.00 0.00 0.00 0.00 -
DY 1.69 1.35 1.34 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 4.00 3.78 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