[SALUTE] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 51.15%
YoY- -170.01%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 74,536 145,000 211,840 174,696 207,166 342,706 327,726 -21.86%
PBT -18,846 -12,054 -19,862 -6,112 8,538 33,176 42,884 -
Tax 5,666 2,246 4,628 1,448 -1,876 -8,242 -10,630 -
NP -13,180 -9,808 -15,234 -4,664 6,662 24,934 32,254 -
-
NP to SH -13,180 -9,808 -15,234 -4,664 6,662 24,934 32,254 -
-
Tax Rate - - - - 21.97% 24.84% 24.79% -
Total Cost 87,716 154,808 227,074 179,360 200,504 317,772 295,472 -18.31%
-
Net Worth 139,924 151,782 133,630 149,260 165,429 172,815 166,451 -2.85%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - 9,239 9,309 9,312 13,967 -
Div Payout % - - - 0.00% 139.73% 37.35% 43.31% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 139,924 151,782 133,630 149,260 165,429 172,815 166,451 -2.85%
NOSH 426,500 426,500 388,000 388,000 388,000 388,000 388,000 1.58%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -17.68% -6.76% -7.19% -2.67% 3.22% 7.28% 9.84% -
ROE -9.42% -6.46% -11.40% -3.12% 4.03% 14.43% 19.38% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 17.60 34.24 55.02 45.38 53.41 88.33 84.47 -22.99%
EPS -3.12 -2.38 -3.96 -1.22 1.72 6.42 8.32 -
DPS 0.00 0.00 0.00 2.40 2.40 2.40 3.60 -
NAPS 0.3304 0.3584 0.3471 0.3877 0.4265 0.4454 0.429 -4.25%
Adjusted Per Share Value based on latest NOSH - 388,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 17.48 34.00 49.67 40.96 48.57 80.35 76.84 -21.85%
EPS -3.09 -2.30 -3.57 -1.09 1.56 5.85 7.56 -
DPS 0.00 0.00 0.00 2.17 2.18 2.18 3.28 -
NAPS 0.3281 0.3559 0.3133 0.35 0.3879 0.4052 0.3903 -2.85%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.265 0.56 0.42 0.87 0.41 1.46 1.27 -
P/RPS 1.51 1.64 0.76 1.92 0.77 1.65 1.50 0.11%
P/EPS -8.51 -24.18 -10.61 -71.81 23.87 22.72 15.28 -
EY -11.74 -4.14 -9.42 -1.39 4.19 4.40 6.55 -
DY 0.00 0.00 0.00 2.76 5.85 1.64 2.83 -
P/NAPS 0.80 1.56 1.21 2.24 0.96 3.28 2.96 -19.58%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 22/02/22 23/02/21 24/02/20 25/02/19 09/02/18 20/02/17 -
Price 0.28 0.445 0.62 0.77 0.405 0.96 1.62 -
P/RPS 1.59 1.30 1.13 1.70 0.76 1.09 1.92 -3.09%
P/EPS -9.00 -19.21 -15.67 -63.56 23.58 14.94 19.49 -
EY -11.11 -5.20 -6.38 -1.57 4.24 6.69 5.13 -
DY 0.00 0.00 0.00 3.12 5.93 2.50 2.22 -
P/NAPS 0.85 1.24 1.79 1.99 0.95 2.16 3.78 -22.01%

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