[SOLUTN] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 686.98%
YoY- 135.17%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 35,361 29,073 35,897 12,651 7,861 11,274 18,092 11.80%
PBT 10,864 8,450 5,398 1,428 -2,214 779 2,837 25.05%
Tax -2,919 -2,720 -1,535 -659 0 -512 -815 23.66%
NP 7,945 5,730 3,863 769 -2,214 267 2,022 25.59%
-
NP to SH 7,652 5,415 3,661 745 -2,118 394 2,029 24.73%
-
Tax Rate 26.87% 32.19% 28.44% 46.15% - 65.73% 28.73% -
Total Cost 27,416 23,343 32,034 11,882 10,075 11,007 16,070 9.30%
-
Net Worth 30,478 31,584 26,788 25,013 20,180 22,560 21,840 5.70%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 1,995 - - - - 1,900 -
Div Payout % - 36.85% - - - - 93.66% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 30,478 31,584 26,788 25,013 20,180 22,560 21,840 5.70%
NOSH 249,417 199,523 195,824 186,249 169,440 171,304 126,687 11.94%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 22.47% 19.71% 10.76% 6.08% -28.16% 2.37% 11.18% -
ROE 25.11% 17.14% 13.67% 2.98% -10.50% 1.75% 9.29% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 14.18 14.57 18.33 6.79 4.64 6.58 14.28 -0.11%
EPS 2.53 2.74 1.86 0.40 -1.25 0.23 1.60 7.92%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.1222 0.1583 0.1368 0.1343 0.1191 0.1317 0.1724 -5.56%
Adjusted Per Share Value based on latest NOSH - 186,944
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.88 6.48 8.00 2.82 1.75 2.51 4.03 11.81%
EPS 1.71 1.21 0.82 0.17 -0.47 0.09 0.45 24.89%
DPS 0.00 0.44 0.00 0.00 0.00 0.00 0.42 -
NAPS 0.0679 0.0704 0.0597 0.0558 0.045 0.0503 0.0487 5.69%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.305 0.41 0.21 0.345 0.10 0.13 0.20 -
P/RPS 2.15 2.81 1.15 5.08 2.16 1.98 1.40 7.40%
P/EPS 9.94 15.11 11.23 86.25 -8.00 56.52 12.49 -3.73%
EY 10.06 6.62 8.90 1.16 -12.50 1.77 8.01 3.86%
DY 0.00 2.44 0.00 0.00 0.00 0.00 7.50 -
P/NAPS 2.50 2.59 1.54 2.57 0.84 0.99 1.16 13.63%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 27/02/15 25/02/14 28/02/13 21/02/12 01/03/11 -
Price 0.34 0.365 0.275 0.335 0.09 0.14 0.22 -
P/RPS 2.40 2.50 1.50 4.93 1.94 2.13 1.54 7.66%
P/EPS 11.08 13.45 14.71 83.75 -7.20 60.87 13.74 -3.51%
EY 9.02 7.44 6.80 1.19 -13.89 1.64 7.28 3.63%
DY 0.00 2.74 0.00 0.00 0.00 0.00 6.82 -
P/NAPS 2.78 2.31 2.01 2.49 0.76 1.06 1.28 13.78%

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