[SALUTE] YoY Annual (Unaudited) Result on 30-Jun-2018 [#4]

Stock

[SALUTE] SALUTICA BERHAD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Jun-2018 [#4]

Profit Trend

YoY- -41.29%

Quarter Report

SALUTE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annual (Unaudited) Result
Revenue	222,996	160,990	138,972	261,474	247,091	241,827	192,518	2.47%
YoY %	38.52%	15.84%	-46.85%	5.82%	2.18%	25.61%	-	-
Horiz. %	115.83%	83.62%	72.19%	135.82%	128.35%	125.61%	100.00%	-
PBT	-12,607	-10,599	-935	15,097	25,333	32,899	20,284	-
YoY %	-18.95%	-1,033.58%	-106.19%	-40.41%	-23.00%	62.19%	-	-
Horiz. %	-62.15%	-52.25%	-4.61%	74.43%	124.89%	162.19%	100.00%	-
Tax	2,883	2,539	385	-3,735	-5,979	-8,574	7,128	-13.99%
YoY %	13.55%	559.48%	110.31%	37.53%	30.27%	-220.29%	-	-
Horiz. %	40.45%	35.62%	5.40%	-52.40%	-83.88%	-120.29%	100.00%	-
NP	-9,724	-8,060	-550	11,362	19,354	24,325	27,412	-
YoY %	-20.65%	-1,365.45%	-104.84%	-41.29%	-20.44%	-11.26%	-	-
Horiz. %	-35.47%	-29.40%	-2.01%	41.45%	70.60%	88.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-9,724	-8,060	-550	11,362	19,354	24,325	27,412	-
YoY %	-20.65%	-1,365.45%	-104.84%	-41.29%	-20.44%	-11.26%	-	-
Horiz. %	-35.47%	-29.40%	-2.01%	41.45%	70.60%	88.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	24.74%	23.60%	26.06%	-35.14%	-
YoY %	-	-	-	4.83%	-9.44%	174.16%	-	-
Horiz. %	-	-	-	-70.40%	-67.16%	-74.16%	100.00%	-
Total Cost	232,720	169,050	139,522	250,112	227,737	217,502	165,106	5.88%
YoY %	37.66%	21.16%	-44.22%	9.82%	4.71%	31.73%	-	-
Horiz. %	140.95%	102.39%	84.50%	151.49%	137.93%	131.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	131,293	141,252	156,771	167,072	165,016	154,989	76,220	9.47%
YoY %	-7.05%	-9.90%	-6.17%	1.25%	6.47%	103.34%	-	-
Horiz. %	172.26%	185.32%	205.68%	219.20%	216.50%	203.34%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	4,619	9,292	9,312	11,640	7,963	-	-
YoY %	-	-50.29%	-0.21%	-20.00%	46.18%	0.00%	-	-
Horiz. %	-	58.01%	116.69%	116.94%	146.18%	100.00%	-	-
Div Payout %	-	0.00%	0.00%	81.96%	60.14%	32.74%	-	-
YoY %	-	0.00%	0.00%	36.28%	83.69%	0.00%	-	-
Horiz. %	-	0.00%	0.00%	250.34%	183.69%	100.00%	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	131,293	141,252	156,771	167,072	165,016	154,989	76,220	9.47%
YoY %	-7.05%	-9.90%	-6.17%	1.25%	6.47%	103.34%	-	-
Horiz. %	172.26%	185.32%	205.68%	219.20%	216.50%	203.34%	100.00%	-
NOSH	384,347	388,000	388,000	388,000	388,000	319,830	310,090	3.63%
YoY %	-0.94%	0.00%	0.00%	0.00%	21.31%	3.14%	-	-
Horiz. %	123.95%	125.12%	125.12%	125.12%	125.12%	103.14%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	-4.36%	-5.01%	-0.40%	4.35%	7.83%	10.06%	14.24%	-
YoY %	12.97%	-1,152.50%	-109.20%	-44.44%	-22.17%	-29.35%	-	-
Horiz. %	-30.62%	-35.18%	-2.81%	30.55%	54.99%	70.65%	100.00%	-
ROE	-7.41%	-5.71%	-0.35%	6.80%	11.73%	15.69%	35.96%	-
YoY %	-29.77%	-1,531.43%	-105.15%	-42.03%	-25.24%	-56.37%	-	-
Horiz. %	-20.61%	-15.88%	-0.97%	18.91%	32.62%	43.63%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	58.02	41.82	35.89	67.39	63.68	75.61	62.08	-1.11%
YoY %	38.74%	16.52%	-46.74%	5.83%	-15.78%	21.79%	-	-
Horiz. %	93.46%	67.36%	57.81%	108.55%	102.58%	121.79%	100.00%	-
EPS	-2.53	-2.09	-0.14	2.93	4.99	7.61	8.84	-
YoY %	-21.05%	-1,392.86%	-104.78%	-41.28%	-34.43%	-13.91%	-	-
Horiz. %	-28.62%	-23.64%	-1.58%	33.14%	56.45%	86.09%	100.00%	-
DPS	0.00	1.20	2.40	2.40	3.00	2.49	0.00	-
YoY %	0.00%	-50.00%	0.00%	-20.00%	20.48%	0.00%	-	-
Horiz. %	0.00%	48.19%	96.39%	96.39%	120.48%	100.00%	-	-
NAPS	0.3416	0.3669	0.4049	0.4306	0.4253	0.4846	0.2458	5.63%
YoY %	-6.90%	-9.39%	-5.97%	1.25%	-12.24%	97.15%	-	-
Horiz. %	138.97%	149.27%	164.73%	175.18%	173.03%	197.15%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 388,000
RPS	52.29	37.75	32.58	61.31	57.93	56.70	45.14	2.47%
YoY %	38.52%	15.87%	-46.86%	5.83%	2.17%	25.61%	-	-
Horiz. %	115.84%	83.63%	72.18%	135.82%	128.33%	125.61%	100.00%	-
EPS	-2.28	-1.89	-0.13	2.66	4.54	5.70	6.43	-
YoY %	-20.63%	-1,353.85%	-104.89%	-41.41%	-20.35%	-11.35%	-	-
Horiz. %	-35.46%	-29.39%	-2.02%	41.37%	70.61%	88.65%	100.00%	-
DPS	0.00	1.08	2.18	2.18	2.73	1.87	0.00	-
YoY %	0.00%	-50.46%	0.00%	-20.15%	45.99%	0.00%	-	-
Horiz. %	0.00%	57.75%	116.58%	116.58%	145.99%	100.00%	-	-
NAPS	0.3078	0.3312	0.3676	0.3917	0.3869	0.3634	0.1787	9.47%
YoY %	-7.07%	-9.90%	-6.15%	1.24%	6.47%	103.36%	-	-
Horiz. %	172.24%	185.34%	205.71%	219.19%	216.51%	203.36%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-	-
Price	0.50	0.485	0.30	0.58	1.55	1.02	0.00	-
P/RPS	0.86	1.16	0.84	0.86	2.43	1.35	0.00	-
YoY %	-25.86%	38.10%	-2.33%	-64.61%	80.00%	0.00%	-	-
Horiz. %	63.70%	85.93%	62.22%	63.70%	180.00%	100.00%	-	-
P/EPS	-19.76	-23.17	-211.19	19.81	31.07	13.41	0.00	-
YoY %	14.72%	89.03%	-1,166.08%	-36.24%	131.69%	0.00%	-	-
Horiz. %	-147.35%	-172.78%	-1,574.87%	147.73%	231.69%	100.00%	-	-
EY	-5.06	-4.32	-0.47	5.05	3.22	7.46	0.00	-
YoY %	-17.13%	-819.15%	-109.31%	56.83%	-56.84%	0.00%	-	-
Horiz. %	-67.83%	-57.91%	-6.30%	67.69%	43.16%	100.00%	-	-
DY	0.00	2.47	8.00	4.14	1.94	2.44	0.00	-
YoY %	0.00%	-69.12%	93.24%	113.40%	-20.49%	0.00%	-	-
Horiz. %	0.00%	101.23%	327.87%	169.67%	79.51%	100.00%	-	-
P/NAPS	1.46	1.32	0.74	1.35	3.64	2.10	0.00	-
YoY %	10.61%	78.38%	-45.19%	-62.91%	73.33%	0.00%	-	-
Horiz. %	69.52%	62.86%	35.24%	64.29%	173.33%	100.00%	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	23/08/21	24/08/20	20/08/19	28/08/18	22/08/17	15/08/16	-	-
Price	0.64	0.50	0.50	0.625	1.42	1.18	0.00	-
P/RPS	1.10	1.20	1.39	0.93	2.23	1.56	0.00	-
YoY %	-8.33%	-13.67%	49.46%	-58.30%	42.95%	0.00%	-	-
Horiz. %	70.51%	76.92%	89.10%	59.62%	142.95%	100.00%	-	-
P/EPS	-25.30	-23.88	-351.99	21.34	28.47	15.51	0.00	-
YoY %	-5.95%	93.22%	-1,749.44%	-25.04%	83.56%	0.00%	-	-
Horiz. %	-163.12%	-153.97%	-2,269.44%	137.59%	183.56%	100.00%	-	-
EY	-3.95	-4.19	-0.28	4.69	3.51	6.45	0.00	-
YoY %	5.73%	-1,396.43%	-105.97%	33.62%	-45.58%	0.00%	-	-
Horiz. %	-61.24%	-64.96%	-4.34%	72.71%	54.42%	100.00%	-	-
DY	0.00	2.40	4.80	3.84	2.11	2.11	0.00	-
YoY %	0.00%	-50.00%	25.00%	81.99%	0.00%	0.00%	-	-
Horiz. %	0.00%	113.74%	227.49%	181.99%	100.00%	100.00%	-	-
P/NAPS	1.87	1.36	1.23	1.45	3.34	2.43	0.00	-
YoY %	37.50%	10.57%	-15.17%	-56.59%	37.45%	0.00%	-	-
Horiz. %	76.95%	55.97%	50.62%	59.67%	137.45%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos