[SOLUTN] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -50.67%
YoY- -142.42%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 304,273 18,075 18,784 13,099 24,152 35,388 29,004 47.90%
PBT 44,679 -521 -722 -3,493 9,799 10,981 8,498 31.83%
Tax -12,375 -283 -96 -71 -1,382 -2,970 -2,755 28.42%
NP 32,304 -804 -818 -3,564 8,417 8,011 5,743 33.32%
-
NP to SH 30,995 -942 -944 -3,396 8,006 7,709 5,447 33.57%
-
Tax Rate 27.70% - - - 14.10% 27.05% 32.42% -
Total Cost 271,969 18,879 19,602 16,663 15,735 27,377 23,261 50.59%
-
Net Worth 116,828 71,188 37,632 38,429 42,492 37,385 31,686 24.26%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 8,827 - - - - 2,933 - -
Div Payout % 28.48% - - - - 38.06% - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 116,828 71,188 37,632 38,429 42,492 37,385 31,686 24.26%
NOSH 441,361 367,141 306,454 306,454 306,454 305,438 200,166 14.07%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 10.62% -4.45% -4.35% -27.21% 34.85% 22.64% 19.80% -
ROE 26.53% -1.32% -2.51% -8.84% 18.84% 20.62% 17.19% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 68.94 4.92 6.13 4.27 7.89 11.59 14.49 29.65%
EPS 7.02 -0.26 -0.31 -1.11 2.62 2.52 2.72 17.10%
DPS 2.00 0.00 0.00 0.00 0.00 0.96 0.00 -
NAPS 0.2647 0.1939 0.1228 0.1254 0.1388 0.1224 0.1583 8.93%
Adjusted Per Share Value based on latest NOSH - 306,454
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 62.61 3.72 3.87 2.70 4.97 7.28 5.97 47.89%
EPS 6.38 -0.19 -0.19 -0.70 1.65 1.59 1.12 33.60%
DPS 1.82 0.00 0.00 0.00 0.00 0.60 0.00 -
NAPS 0.2404 0.1465 0.0774 0.0791 0.0874 0.0769 0.0652 24.26%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.55 1.19 0.095 0.09 0.225 0.305 0.41 -
P/RPS 0.80 24.17 1.55 2.11 2.85 2.63 2.83 -18.97%
P/EPS 7.83 -463.80 -30.84 -8.12 8.60 12.08 15.07 -10.32%
EY 12.77 -0.22 -3.24 -12.31 11.62 8.28 6.64 11.50%
DY 3.64 0.00 0.00 0.00 0.00 3.15 0.00 -
P/NAPS 2.08 6.14 0.77 0.72 1.62 2.49 2.59 -3.58%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 18/03/21 26/02/20 28/02/19 26/02/18 23/02/17 29/02/16 -
Price 0.60 1.17 0.085 0.095 0.215 0.34 0.365 -
P/RPS 0.87 23.77 1.39 2.22 2.73 2.93 2.52 -16.22%
P/EPS 8.54 -456.00 -27.59 -8.57 8.22 13.47 13.41 -7.23%
EY 11.70 -0.22 -3.62 -11.66 12.16 7.42 7.46 7.78%
DY 3.33 0.00 0.00 0.00 0.00 2.83 0.00 -
P/NAPS 2.27 6.03 0.69 0.76 1.55 2.78 2.31 -0.29%

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