[SOLUTN] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 22.13%
YoY- 283.78%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 29,004 36,770 38,908 40,812 35,897 24,573 20,208 27.15%
PBT 8,498 8,619 7,693 7,013 5,398 4,367 3,374 84.80%
Tax -2,755 -2,535 -2,435 -2,186 -1,535 -1,358 -1,077 86.72%
NP 5,743 6,084 5,258 4,827 3,863 3,009 2,297 83.90%
-
NP to SH 5,447 5,660 4,887 4,471 3,661 2,920 2,262 79.36%
-
Tax Rate 32.42% 29.41% 31.65% 31.17% 28.44% 31.10% 31.92% -
Total Cost 23,261 30,686 33,650 35,985 32,034 21,564 17,911 18.97%
-
Net Worth 31,686 30,335 30,538 28,760 26,875 27,852 26,256 13.31%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - 1,842 - -
Div Payout % - - - - - 63.09% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 31,686 30,335 30,538 28,760 26,875 27,852 26,256 13.31%
NOSH 200,166 199,054 197,402 195,781 196,455 184,210 183,999 5.75%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 19.80% 16.55% 13.51% 11.83% 10.76% 12.25% 11.37% -
ROE 17.19% 18.66% 16.00% 15.55% 13.62% 10.48% 8.61% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 14.49 18.47 19.71 20.85 18.27 13.34 10.98 20.25%
EPS 2.72 2.84 2.48 2.28 1.86 1.59 1.23 69.49%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.1583 0.1524 0.1547 0.1469 0.1368 0.1512 0.1427 7.14%
Adjusted Per Share Value based on latest NOSH - 195,781
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.97 7.57 8.01 8.40 7.39 5.06 4.16 27.14%
EPS 1.12 1.16 1.01 0.92 0.75 0.60 0.47 78.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.38 0.00 -
NAPS 0.0652 0.0624 0.0628 0.0592 0.0553 0.0573 0.054 13.34%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.41 0.325 0.30 0.28 0.21 0.225 0.145 -
P/RPS 2.83 1.76 1.52 1.34 1.15 1.69 1.32 66.03%
P/EPS 15.07 11.43 12.12 12.26 11.27 14.19 11.79 17.72%
EY 6.64 8.75 8.25 8.16 8.87 7.05 8.48 -15.00%
DY 0.00 0.00 0.00 0.00 0.00 4.44 0.00 -
P/NAPS 2.59 2.13 1.94 1.91 1.54 1.49 1.02 85.80%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 19/11/15 27/08/15 28/05/15 27/02/15 18/11/14 20/08/14 -
Price 0.365 0.425 0.31 0.32 0.275 0.255 0.19 -
P/RPS 2.52 2.30 1.57 1.54 1.51 1.91 1.73 28.41%
P/EPS 13.41 14.95 12.52 14.01 14.76 16.09 15.46 -9.02%
EY 7.46 6.69 7.99 7.14 6.78 6.22 6.47 9.92%
DY 0.00 0.00 0.00 0.00 0.00 3.92 0.00 -
P/NAPS 2.31 2.79 2.00 2.18 2.01 1.69 1.33 44.34%

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