[SALUTE] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -6.17%
YoY- -39.88%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 193,704 234,391 261,474 271,088 254,581 257,822 247,091 -14.94%
PBT 2,778 9,566 15,097 19,326 20,479 26,245 25,333 -76.99%
Tax -552 -2,322 -3,735 -4,601 -4,785 -5,955 -5,979 -79.48%
NP 2,226 7,244 11,362 14,725 15,694 20,290 19,354 -76.25%
-
NP to SH 2,226 7,244 11,362 14,725 15,694 20,290 19,354 -76.25%
-
Tax Rate 19.87% 24.27% 24.74% 23.81% 23.37% 22.69% 23.60% -
Total Cost 191,478 227,147 250,112 256,363 238,887 237,532 227,737 -10.88%
-
Net Worth 165,429 167,072 167,072 170,370 172,815 169,129 165,016 0.16%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 9,311 9,312 9,312 9,312 9,312 9,312 9,312 -0.00%
Div Payout % 418.30% 128.55% 81.96% 63.24% 59.33% 45.89% 48.11% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 165,429 167,072 167,072 170,370 172,815 169,129 165,016 0.16%
NOSH 388,000 388,000 388,000 388,000 388,000 388,000 388,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.15% 3.09% 4.35% 5.43% 6.16% 7.87% 7.83% -
ROE 1.35% 4.34% 6.80% 8.64% 9.08% 12.00% 11.73% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 49.94 60.41 67.39 69.87 65.61 66.45 63.68 -14.92%
EPS 0.57 1.87 2.93 3.80 4.04 5.23 4.99 -76.36%
DPS 2.40 2.40 2.40 2.40 2.40 2.40 2.40 0.00%
NAPS 0.4265 0.4306 0.4306 0.4391 0.4454 0.4359 0.4253 0.18%
Adjusted Per Share Value based on latest NOSH - 388,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 45.42 54.96 61.31 63.56 59.69 60.45 57.93 -14.93%
EPS 0.52 1.70 2.66 3.45 3.68 4.76 4.54 -76.32%
DPS 2.18 2.18 2.18 2.18 2.18 2.18 2.18 0.00%
NAPS 0.3879 0.3917 0.3917 0.3995 0.4052 0.3966 0.3869 0.17%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.41 0.63 0.58 0.67 1.46 1.39 1.55 -
P/RPS 0.82 1.04 0.86 0.96 2.23 2.09 2.43 -51.43%
P/EPS 71.44 33.74 19.81 17.65 36.10 26.58 31.07 73.94%
EY 1.40 2.96 5.05 5.66 2.77 3.76 3.22 -42.52%
DY 5.85 3.81 4.14 3.58 1.64 1.73 1.55 141.82%
P/NAPS 0.96 1.46 1.35 1.53 3.28 3.19 3.64 -58.77%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 26/11/18 28/08/18 22/05/18 09/02/18 23/11/17 22/08/17 -
Price 0.405 0.515 0.625 0.55 0.96 1.50 1.42 -
P/RPS 0.81 0.85 0.93 0.79 1.46 2.26 2.23 -48.99%
P/EPS 70.57 27.58 21.34 14.49 23.73 28.68 28.47 82.85%
EY 1.42 3.63 4.69 6.90 4.21 3.49 3.51 -45.20%
DY 5.93 4.66 3.84 4.36 2.50 1.60 1.69 130.38%
P/NAPS 0.95 1.20 1.45 1.25 2.16 3.44 3.34 -56.65%

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