Highlights

[SOLUTN] YoY Quarter Result on 2017-03-31 [#1]

Stock [SOLUTN]: SOLUTION ENGINEERING HOLDINGS
Announcement Date 15-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -14.01%    YoY -     -19.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 7,737 6,341 8,975 4,060 1,995 1,588 3,260 15.48%
  YoY % 22.02% -29.35% 121.06% 103.51% 25.63% -51.29% -
  Horiz. % 237.33% 194.51% 275.31% 124.54% 61.20% 48.71% 100.00%
PBT 2,327 2,491 2,215 600 23 227 668 23.10%
  YoY % -6.58% 12.46% 269.17% 2,508.70% -89.87% -66.02% -
  Horiz. % 348.35% 372.90% 331.59% 89.82% 3.44% 33.98% 100.00%
Tax -587 -572 -801 -150 0 -61 -212 18.48%
  YoY % -2.62% 28.59% -434.00% 0.00% 0.00% 71.23% -
  Horiz. % 276.89% 269.81% 377.83% 70.75% -0.00% 28.77% 100.00%
NP 1,740 1,919 1,414 450 23 166 456 24.98%
  YoY % -9.33% 35.71% 214.22% 1,856.52% -86.14% -63.60% -
  Horiz. % 381.58% 420.83% 310.09% 98.68% 5.04% 36.40% 100.00%
NP to SH 1,497 1,849 1,253 443 23 175 457 21.84%
  YoY % -19.04% 47.57% 182.84% 1,826.09% -86.86% -61.71% -
  Horiz. % 327.57% 404.60% 274.18% 96.94% 5.03% 38.29% 100.00%
Tax Rate 25.23 % 22.96 % 36.16 % 25.00 % - % 26.87 % 31.74 % -3.75%
  YoY % 9.89% -36.50% 44.64% 0.00% 0.00% -15.34% -
  Horiz. % 79.49% 72.34% 113.93% 78.76% 0.00% 84.66% 100.00%
Total Cost 5,997 4,422 7,561 3,610 1,972 1,422 2,804 13.49%
  YoY % 35.62% -41.52% 109.45% 83.06% 38.68% -49.29% -
  Horiz. % 213.87% 157.70% 269.65% 128.74% 70.33% 50.71% 100.00%
Net Worth 39,013 33,321 28,760 25,232 27,439 23,187 22,342 9.73%
  YoY % 17.08% 15.86% 13.98% -8.04% 18.34% 3.78% -
  Horiz. % 174.62% 149.14% 128.73% 112.94% 122.81% 103.78% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 39,013 33,321 28,760 25,232 27,439 23,187 22,342 9.73%
  YoY % 17.08% 15.86% 13.98% -8.04% 18.34% 3.78% -
  Horiz. % 174.62% 149.14% 128.73% 112.94% 122.81% 103.78% 100.00%
NOSH 305,510 198,817 195,781 184,583 230,000 174,999 126,944 15.75%
  YoY % 53.66% 1.55% 6.07% -19.75% 31.43% 37.86% -
  Horiz. % 240.66% 156.62% 154.23% 145.40% 181.18% 137.86% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 22.49 % 30.26 % 15.75 % 11.08 % 1.15 % 10.45 % 13.99 % 8.23%
  YoY % -25.68% 92.13% 42.15% 863.48% -89.00% -25.30% -
  Horiz. % 160.76% 216.30% 112.58% 79.20% 8.22% 74.70% 100.00%
ROE 3.84 % 5.55 % 4.36 % 1.76 % 0.08 % 0.75 % 2.05 % 11.02%
  YoY % -30.81% 27.29% 147.73% 2,100.00% -89.33% -63.41% -
  Horiz. % 187.32% 270.73% 212.68% 85.85% 3.90% 36.59% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.53 3.19 4.58 2.20 0.87 0.91 2.57 -0.26%
  YoY % -20.69% -30.35% 108.18% 152.87% -4.40% -64.59% -
  Horiz. % 98.44% 124.12% 178.21% 85.60% 33.85% 35.41% 100.00%
EPS 0.49 0.93 0.64 0.24 0.01 0.10 0.36 5.27%
  YoY % -47.31% 45.31% 166.67% 2,300.00% -90.00% -72.22% -
  Horiz. % 136.11% 258.33% 177.78% 66.67% 2.78% 27.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1277 0.1676 0.1469 0.1367 0.1193 0.1325 0.1760 -5.20%
  YoY % -23.81% 14.09% 7.46% 14.59% -9.96% -24.72% -
  Horiz. % 72.56% 95.23% 83.47% 77.67% 67.78% 75.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 306,454
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.52 2.07 2.93 1.32 0.65 0.52 1.06 15.51%
  YoY % 21.74% -29.35% 121.97% 103.08% 25.00% -50.94% -
  Horiz. % 237.74% 195.28% 276.42% 124.53% 61.32% 49.06% 100.00%
EPS 0.49 0.60 0.41 0.14 0.01 0.06 0.15 21.79%
  YoY % -18.33% 46.34% 192.86% 1,300.00% -83.33% -60.00% -
  Horiz. % 326.67% 400.00% 273.33% 93.33% 6.67% 40.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1273 0.1087 0.0938 0.0823 0.0895 0.0757 0.0729 9.73%
  YoY % 17.11% 15.88% 13.97% -8.04% 18.23% 3.84% -
  Horiz. % 174.62% 149.11% 128.67% 112.89% 122.77% 103.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.3200 0.3400 0.2800 0.3250 0.1450 0.1300 0.2300 -
P/RPS 12.64 10.66 6.11 14.78 16.72 14.33 8.96 5.90%
  YoY % 18.57% 74.47% -58.66% -11.60% 16.68% 59.93% -
  Horiz. % 141.07% 118.97% 68.19% 164.96% 186.61% 159.93% 100.00%
P/EPS 65.31 36.56 43.75 135.42 1,450.00 130.00 63.89 0.37%
  YoY % 78.64% -16.43% -67.69% -90.66% 1,015.38% 103.47% -
  Horiz. % 102.22% 57.22% 68.48% 211.96% 2,269.53% 203.47% 100.00%
EY 1.53 2.74 2.29 0.74 0.07 0.77 1.57 -0.43%
  YoY % -44.16% 19.65% 209.46% 957.14% -90.91% -50.96% -
  Horiz. % 97.45% 174.52% 145.86% 47.13% 4.46% 49.04% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.51 2.03 1.91 2.38 1.22 0.98 1.31 11.44%
  YoY % 23.65% 6.28% -19.75% 95.08% 24.49% -25.19% -
  Horiz. % 191.60% 154.96% 145.80% 181.68% 93.13% 74.81% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 15/06/17 25/05/16 28/05/15 29/05/14 22/05/13 17/05/12 20/05/11 -
Price 0.3100 0.4400 0.3200 0.1500 0.2500 0.1200 0.1700 -
P/RPS 12.24 13.80 6.98 6.82 28.82 13.22 6.62 10.78%
  YoY % -11.30% 97.71% 2.35% -76.34% 118.00% 99.70% -
  Horiz. % 184.89% 208.46% 105.44% 103.02% 435.35% 199.70% 100.00%
P/EPS 63.27 47.31 50.00 62.50 2,500.00 120.00 47.22 4.99%
  YoY % 33.73% -5.38% -20.00% -97.50% 1,983.33% 154.13% -
  Horiz. % 133.99% 100.19% 105.89% 132.36% 5,294.37% 254.13% 100.00%
EY 1.58 2.11 2.00 1.60 0.04 0.83 2.12 -4.78%
  YoY % -25.12% 5.50% 25.00% 3,900.00% -95.18% -60.85% -
  Horiz. % 74.53% 99.53% 94.34% 75.47% 1.89% 39.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.43 2.63 2.18 1.10 2.10 0.91 0.97 16.52%
  YoY % -7.60% 20.64% 98.18% -47.62% 130.77% -6.19% -
  Horiz. % 250.52% 271.13% 224.74% 113.40% 216.49% 93.81% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

275  653  482  422 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UMWOG 0.345-0.04 
 SUMATEC 0.095-0.005 
 PUC 0.285-0.015 
 SAPNRG 0.76-0.05 
 NETX 0.045-0.005 
 HUAAN 0.47-0.055 
 BORNOIL 0.09+0.005 
 DGSB 0.11-0.015 
 PERISAI 0.065-0.01 
 SUMATEC-WB 0.035-0.005 

TOP ARTICLES

1. Hengyuan's Wild Price Fluctuation & How to React? Koon Yew Yin Koon Yew Yin's Blog
2. Call Warrant: TALES OF PETRON AND HENGYUAN - Afiq Isa Good Articles to Share
3. 4 Reasons to invest in FPI (Insider Asia) FPI 2大因素前景看好台灣聯友今年再 尋突破
4. Daily Technical Highlights - (JOHOTIN, HENGYUAN) Kenanga Research & Investment
5. [转贴] 人心的速变 - 水星 Good Articles to Share
Partners & Brokers