[SOLUTN] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -18.47%
YoY- -15.06%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 10,162 9,676 6,341 8,229 5,962 5,838 8,975 8.60%
PBT 3,003 2,693 2,491 1,996 2,115 2,172 2,215 22.42%
Tax -740 -610 -572 -771 -569 -614 -801 -5.13%
NP 2,263 2,083 1,919 1,225 1,546 1,558 1,414 36.70%
-
NP to SH 2,083 2,036 1,849 1,201 1,473 1,520 1,253 40.20%
-
Tax Rate 24.64% 22.65% 22.96% 38.63% 26.90% 28.27% 36.16% -
Total Cost 7,899 7,593 4,422 7,004 4,416 4,280 7,561 2.95%
-
Net Worth 37,141 35,490 33,321 31,686 30,335 30,538 28,760 18.53%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 2,933 - - - - 1,974 - -
Div Payout % 140.85% - - - - 129.87% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 37,141 35,490 33,321 31,686 30,335 30,538 28,760 18.53%
NOSH 293,380 199,607 198,817 200,166 199,054 197,402 195,781 30.85%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 22.27% 21.53% 30.26% 14.89% 25.93% 26.69% 15.75% -
ROE 5.61% 5.74% 5.55% 3.79% 4.86% 4.98% 4.36% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.46 4.85 3.19 4.11 3.00 2.96 4.58 -17.00%
EPS 0.71 1.02 0.93 0.74 0.74 0.77 0.64 7.14%
DPS 1.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.1266 0.1778 0.1676 0.1583 0.1524 0.1547 0.1469 -9.41%
Adjusted Per Share Value based on latest NOSH - 200,166
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2.09 1.99 1.30 1.69 1.23 1.20 1.85 8.44%
EPS 0.43 0.42 0.38 0.25 0.30 0.31 0.26 39.72%
DPS 0.60 0.00 0.00 0.00 0.00 0.41 0.00 -
NAPS 0.0764 0.073 0.0686 0.0652 0.0624 0.0628 0.0592 18.48%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.24 0.265 0.34 0.41 0.325 0.30 0.28 -
P/RPS 6.93 5.47 10.66 9.97 10.85 10.14 6.11 8.73%
P/EPS 33.80 25.98 36.56 68.33 43.92 38.96 43.75 -15.76%
EY 2.96 3.85 2.74 1.46 2.28 2.57 2.29 18.60%
DY 4.17 0.00 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 1.90 1.49 2.03 2.59 2.13 1.94 1.91 -0.34%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 25/05/16 29/02/16 19/11/15 27/08/15 28/05/15 -
Price 0.31 0.24 0.44 0.365 0.425 0.31 0.32 -
P/RPS 8.95 4.95 13.80 8.88 14.19 10.48 6.98 17.97%
P/EPS 43.66 23.53 47.31 60.83 57.43 40.26 50.00 -8.62%
EY 2.29 4.25 2.11 1.64 1.74 2.48 2.00 9.41%
DY 3.23 0.00 0.00 0.00 0.00 3.23 0.00 -
P/NAPS 2.45 1.35 2.63 2.31 2.79 2.00 2.18 8.07%

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