[SOLUTN] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -188.29%
YoY- -637.56%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 29,073 35,897 12,651 7,861 11,274 18,092 13,090 14.21%
PBT 8,450 5,398 1,428 -2,214 779 2,837 3,218 17.44%
Tax -2,720 -1,535 -659 0 -512 -815 -79 80.31%
NP 5,730 3,863 769 -2,214 267 2,022 3,139 10.54%
-
NP to SH 5,415 3,661 745 -2,118 394 2,029 3,146 9.46%
-
Tax Rate 32.19% 28.44% 46.15% - 65.73% 28.73% 2.45% -
Total Cost 23,343 32,034 11,882 10,075 11,007 16,070 9,951 15.26%
-
Net Worth 31,584 26,788 25,013 20,180 22,560 21,840 21,668 6.47%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 1,995 - - - - 1,900 1,263 7.91%
Div Payout % 36.85% - - - - 93.66% 40.16% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 31,584 26,788 25,013 20,180 22,560 21,840 21,668 6.47%
NOSH 199,523 195,824 186,249 169,440 171,304 126,687 126,345 7.90%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 19.71% 10.76% 6.08% -28.16% 2.37% 11.18% 23.98% -
ROE 17.14% 13.67% 2.98% -10.50% 1.75% 9.29% 14.52% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 14.57 18.33 6.79 4.64 6.58 14.28 10.36 5.84%
EPS 2.74 1.86 0.40 -1.25 0.23 1.60 2.49 1.60%
DPS 1.00 0.00 0.00 0.00 0.00 1.50 1.00 0.00%
NAPS 0.1583 0.1368 0.1343 0.1191 0.1317 0.1724 0.1715 -1.32%
Adjusted Per Share Value based on latest NOSH - 169,247
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.98 7.39 2.60 1.62 2.32 3.72 2.69 14.23%
EPS 1.11 0.75 0.15 -0.44 0.08 0.42 0.65 9.32%
DPS 0.41 0.00 0.00 0.00 0.00 0.39 0.26 7.88%
NAPS 0.065 0.0551 0.0515 0.0415 0.0464 0.0449 0.0446 6.47%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.41 0.21 0.345 0.10 0.13 0.20 0.14 -
P/RPS 2.81 1.15 5.08 2.16 1.98 1.40 1.35 12.98%
P/EPS 15.11 11.23 86.25 -8.00 56.52 12.49 5.62 17.91%
EY 6.62 8.90 1.16 -12.50 1.77 8.01 17.79 -15.18%
DY 2.44 0.00 0.00 0.00 0.00 7.50 7.14 -16.37%
P/NAPS 2.59 1.54 2.57 0.84 0.99 1.16 0.82 21.11%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 25/02/14 28/02/13 21/02/12 01/03/11 25/02/10 -
Price 0.365 0.275 0.335 0.09 0.14 0.22 0.18 -
P/RPS 2.50 1.50 4.93 1.94 2.13 1.54 1.74 6.22%
P/EPS 13.45 14.71 83.75 -7.20 60.87 13.74 7.23 10.89%
EY 7.44 6.80 1.19 -13.89 1.64 7.28 13.83 -9.81%
DY 2.74 0.00 0.00 0.00 0.00 6.82 5.56 -11.12%
P/NAPS 2.31 2.01 2.49 0.76 1.06 1.28 1.05 14.03%

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