[SOLUTN] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 2.08%
YoY- 88.96%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 32,034 25,364 29,073 27,686 29,626 35,900 35,897 -7.31%
PBT 10,364 9,964 8,450 8,669 8,774 8,860 5,398 54.53%
Tax -2,364 -2,288 -2,720 -2,645 -2,830 -3,204 -1,535 33.39%
NP 8,000 7,676 5,730 6,024 5,944 5,656 3,863 62.54%
-
NP to SH 7,766 7,396 5,415 5,661 5,546 5,012 3,661 65.16%
-
Tax Rate 22.81% 22.96% 32.19% 30.51% 32.25% 36.16% 28.44% -
Total Cost 24,034 17,688 23,343 21,662 23,682 30,244 32,034 -17.44%
-
Net Worth 35,587 33,321 31,584 30,379 30,424 28,760 26,788 20.86%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 1,995 - 3,933 - - -
Div Payout % - - 36.85% - 70.92% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 35,587 33,321 31,584 30,379 30,424 28,760 26,788 20.86%
NOSH 200,154 198,817 199,523 199,342 196,666 195,781 195,824 1.47%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 24.97% 30.26% 19.71% 21.76% 20.06% 15.75% 10.76% -
ROE 21.82% 22.20% 17.14% 18.64% 18.23% 17.43% 13.67% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 16.00 12.76 14.57 13.89 15.06 18.34 18.33 -8.67%
EPS 3.88 3.72 2.74 2.84 2.82 2.56 1.86 63.33%
DPS 0.00 0.00 1.00 0.00 2.00 0.00 0.00 -
NAPS 0.1778 0.1676 0.1583 0.1524 0.1547 0.1469 0.1368 19.11%
Adjusted Per Share Value based on latest NOSH - 199,054
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.14 5.65 6.48 6.17 6.60 8.00 8.00 -7.30%
EPS 1.73 1.65 1.21 1.26 1.24 1.12 0.82 64.57%
DPS 0.00 0.00 0.44 0.00 0.88 0.00 0.00 -
NAPS 0.0793 0.0743 0.0704 0.0677 0.0678 0.0641 0.0597 20.85%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.265 0.34 0.41 0.325 0.30 0.28 0.21 -
P/RPS 1.66 2.67 2.81 2.34 1.99 1.53 1.15 27.75%
P/EPS 6.83 9.14 15.11 11.44 10.64 10.94 11.23 -28.23%
EY 14.64 10.94 6.62 8.74 9.40 9.14 8.90 39.39%
DY 0.00 0.00 2.44 0.00 6.67 0.00 0.00 -
P/NAPS 1.49 2.03 2.59 2.13 1.94 1.91 1.54 -2.17%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 25/05/16 29/02/16 19/11/15 27/08/15 28/05/15 27/02/15 -
Price 0.24 0.44 0.365 0.425 0.31 0.32 0.275 -
P/RPS 1.50 3.45 2.50 3.06 2.06 1.75 1.50 0.00%
P/EPS 6.19 11.83 13.45 14.96 10.99 12.50 14.71 -43.87%
EY 16.17 8.45 7.44 6.68 9.10 8.00 6.80 78.25%
DY 0.00 0.00 2.74 0.00 6.45 0.00 0.00 -
P/NAPS 1.35 2.63 2.31 2.79 2.00 2.18 2.01 -23.32%

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