[SALUTE] YoY TTM Result on 31-Mar-2020 [#3]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
18-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -8.14%
YoY- -825.48%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 98,817 167,476 186,903 139,664 165,047 271,088 267,430 -15.28%
PBT -14,534 -8,452 -18,226 -8,298 -1,184 19,326 32,686 -
Tax 4,311 1,503 4,658 1,579 458 -4,601 -8,194 -
NP -10,223 -6,949 -13,568 -6,719 -726 14,725 24,492 -
-
NP to SH -10,223 -6,949 -13,568 -6,719 -726 14,725 24,492 -
-
Tax Rate - - - - - 23.81% 25.07% -
Total Cost 109,040 174,425 200,471 146,383 165,773 256,363 242,938 -12.49%
-
Net Worth 134,207 146,785 129,818 143,408 159,829 170,370 164,977 -3.38%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - 9,252 9,306 9,312 8,902 -
Div Payout % - - - 0.00% 0.00% 63.24% 36.35% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 134,207 146,785 129,818 143,408 159,829 170,370 164,977 -3.38%
NOSH 426,500 426,500 388,000 388,000 388,000 388,000 388,000 1.58%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -10.35% -4.15% -7.26% -4.81% -0.44% 5.43% 9.16% -
ROE -7.62% -4.73% -10.45% -4.69% -0.45% 8.64% 14.85% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 23.33 39.55 48.55 36.28 42.63 69.87 68.93 -16.51%
EPS -2.41 -1.64 -3.52 -1.75 -0.19 3.80 6.31 -
DPS 0.00 0.00 0.00 2.40 2.40 2.40 2.29 -
NAPS 0.3169 0.3466 0.3372 0.3725 0.4128 0.4391 0.4252 -4.77%
Adjusted Per Share Value based on latest NOSH - 388,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 23.17 39.27 43.82 32.75 38.70 63.56 62.70 -15.28%
EPS -2.40 -1.63 -3.18 -1.58 -0.17 3.45 5.74 -
DPS 0.00 0.00 0.00 2.17 2.18 2.18 2.09 -
NAPS 0.3147 0.3442 0.3044 0.3362 0.3747 0.3995 0.3868 -3.37%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.375 0.415 0.55 0.37 0.37 0.67 1.66 -
P/RPS 1.61 1.05 1.13 1.02 0.87 0.96 2.41 -6.49%
P/EPS -15.53 -25.29 -15.61 -21.20 -197.33 17.65 26.30 -
EY -6.44 -3.95 -6.41 -4.72 -0.51 5.66 3.80 -
DY 0.00 0.00 0.00 6.49 6.49 3.58 1.38 -
P/NAPS 1.18 1.20 1.63 0.99 0.90 1.53 3.90 -18.05%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 22/05/23 23/05/22 24/05/21 18/05/20 27/05/19 22/05/18 29/05/17 -
Price 0.825 0.345 0.53 0.545 0.32 0.55 1.70 -
P/RPS 3.54 0.87 1.09 1.50 0.75 0.79 2.47 6.17%
P/EPS -34.18 -21.03 -15.04 -31.23 -170.66 14.49 26.93 -
EY -2.93 -4.76 -6.65 -3.20 -0.59 6.90 3.71 -
DY 0.00 0.00 0.00 4.40 7.50 4.36 1.35 -
P/NAPS 2.60 1.00 1.57 1.46 0.78 1.25 4.00 -6.92%

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