[SOLUTN] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 53.96%
YoY- 47.57%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 9,209 10,162 9,676 6,341 8,229 5,962 5,838 35.32%
PBT 2,794 3,003 2,693 2,491 1,996 2,115 2,172 18.18%
Tax -1,048 -740 -610 -572 -771 -569 -614 42.59%
NP 1,746 2,263 2,083 1,919 1,225 1,546 1,558 7.85%
-
NP to SH 1,741 2,083 2,036 1,849 1,201 1,473 1,520 9.42%
-
Tax Rate 37.51% 24.64% 22.65% 22.96% 38.63% 26.90% 28.27% -
Total Cost 7,463 7,899 7,593 4,422 7,004 4,416 4,280 44.62%
-
Net Worth 37,385 37,141 35,490 33,321 31,686 30,335 30,538 14.36%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 2,933 - - - - 1,974 -
Div Payout % - 140.85% - - - - 129.87% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 37,385 37,141 35,490 33,321 31,686 30,335 30,538 14.36%
NOSH 305,438 293,380 199,607 198,817 200,166 199,054 197,402 33.60%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 18.96% 22.27% 21.53% 30.26% 14.89% 25.93% 26.69% -
ROE 4.66% 5.61% 5.74% 5.55% 3.79% 4.86% 4.98% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.02 3.46 4.85 3.19 4.11 3.00 2.96 1.34%
EPS 0.57 0.71 1.02 0.93 0.74 0.74 0.77 -18.09%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.1224 0.1266 0.1778 0.1676 0.1583 0.1524 0.1547 -14.39%
Adjusted Per Share Value based on latest NOSH - 198,817
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1.89 2.09 1.99 1.30 1.69 1.23 1.20 35.18%
EPS 0.36 0.43 0.42 0.38 0.25 0.30 0.31 10.43%
DPS 0.00 0.60 0.00 0.00 0.00 0.00 0.41 -
NAPS 0.0769 0.0764 0.073 0.0686 0.0652 0.0624 0.0628 14.38%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.305 0.24 0.265 0.34 0.41 0.325 0.30 -
P/RPS 10.12 6.93 5.47 10.66 9.97 10.85 10.14 -0.13%
P/EPS 53.51 33.80 25.98 36.56 68.33 43.92 38.96 23.44%
EY 1.87 2.96 3.85 2.74 1.46 2.28 2.57 -19.02%
DY 0.00 4.17 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 2.49 1.90 1.49 2.03 2.59 2.13 1.94 18.01%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 23/11/16 24/08/16 25/05/16 29/02/16 19/11/15 27/08/15 -
Price 0.34 0.31 0.24 0.44 0.365 0.425 0.31 -
P/RPS 11.28 8.95 4.95 13.80 8.88 14.19 10.48 5.00%
P/EPS 59.65 43.66 23.53 47.31 60.83 57.43 40.26 29.80%
EY 1.68 2.29 4.25 2.11 1.64 1.74 2.48 -22.77%
DY 0.00 3.23 0.00 0.00 0.00 0.00 3.23 -
P/NAPS 2.78 2.45 1.35 2.63 2.31 2.79 2.00 24.42%

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