[SOLUTN] QoQ TTM 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- 10.94%
YoY- 35.16%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 35,388 34,408 30,208 26,370 29,004 36,770 38,908 -6.09%
PBT 10,981 10,183 9,295 8,774 8,498 8,619 7,693 26.63%
Tax -2,970 -2,693 -2,522 -2,526 -2,755 -2,535 -2,435 14.08%
NP 8,011 7,490 6,773 6,248 5,743 6,084 5,258 32.23%
-
NP to SH 7,709 7,169 6,559 6,043 5,447 5,660 4,887 35.32%
-
Tax Rate 27.05% 26.45% 27.13% 28.79% 32.42% 29.41% 31.65% -
Total Cost 27,377 26,918 23,435 20,122 23,261 30,686 33,650 -12.79%
-
Net Worth 37,385 37,141 0 0 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 - - - - - - -
Div Payout % 38.06% - - - - - - -
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 0 0 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 22.64% 21.77% 22.42% 23.69% 19.80% 16.55% 13.51% -
ROE 20.62% 19.30% 0.00% 0.00% 17.19% 18.66% 16.00% -
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 11.59 11.73 15.13 13.26 14.49 18.47 19.71 -29.69%
EPS 2.52 2.44 3.29 3.04 2.72 2.84 2.48 1.06%
DPS 0.96 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1224 0.1266 0.00 0.00 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 7.28 7.08 6.22 5.43 5.97 7.57 8.01 -6.14%
EPS 1.59 1.48 1.35 1.24 1.12 1.16 1.01 35.14%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0769 0.0764 0.00 0.00 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 2.63 2.05 1.75 2.56 2.83 1.76 1.52 43.88%
P/EPS 12.08 9.82 8.06 11.19 15.07 11.43 12.12 -0.21%
EY 8.28 10.18 12.40 8.94 6.64 8.75 8.25 0.24%
DY 3.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 1.90 0.00 0.00 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 2.93 2.64 1.59 3.32 2.52 2.30 1.57 51.29%
P/EPS 13.47 12.69 7.30 14.48 13.41 14.95 12.52 4.97%
EY 7.42 7.88 13.69 6.91 7.46 6.69 7.99 -4.79%
DY 2.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 2.45 0.00 0.00 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