[SOLUTN] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 2.43%
YoY- 40.51%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 25,600 30,948 35,361 34,905 32,034 25,364 29,073 -8.13%
PBT 17,178 9,308 10,864 10,913 10,364 9,964 8,450 60.54%
Tax -1,692 0 -2,919 -2,562 -2,364 -2,288 -2,720 -27.15%
NP 15,486 9,308 7,945 8,350 8,000 7,676 5,730 94.14%
-
NP to SH 14,764 5,988 7,652 7,954 7,766 7,396 5,415 95.28%
-
Tax Rate 9.85% 0.00% 26.87% 23.48% 22.81% 22.96% 32.19% -
Total Cost 10,114 21,640 27,416 26,554 24,034 17,688 23,343 -42.77%
-
Net Worth 44,996 39,013 30,478 29,275 35,587 33,321 31,584 26.63%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - 3,083 - - 1,995 -
Div Payout % - - - 38.76% - - 36.85% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 44,996 39,013 30,478 29,275 35,587 33,321 31,584 26.63%
NOSH 306,307 305,510 249,417 231,240 200,154 198,817 199,523 33.11%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 60.49% 30.08% 22.47% 23.92% 24.97% 30.26% 19.71% -
ROE 32.81% 15.35% 25.11% 27.17% 21.82% 22.20% 17.14% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 8.36 10.13 14.18 15.09 16.00 12.76 14.57 -30.97%
EPS 4.82 1.96 2.53 3.44 3.88 3.72 2.74 45.77%
DPS 0.00 0.00 0.00 1.33 0.00 0.00 1.00 -
NAPS 0.1469 0.1277 0.1222 0.1266 0.1778 0.1676 0.1583 -4.86%
Adjusted Per Share Value based on latest NOSH - 293,380
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.71 6.90 7.88 7.78 7.14 5.65 6.48 -8.09%
EPS 3.29 1.33 1.71 1.77 1.73 1.65 1.21 94.92%
DPS 0.00 0.00 0.00 0.69 0.00 0.00 0.44 -
NAPS 0.1003 0.087 0.0679 0.0653 0.0793 0.0743 0.0704 26.64%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.31 0.32 0.305 0.24 0.265 0.34 0.41 -
P/RPS 3.71 3.16 2.15 1.59 1.66 2.67 2.81 20.37%
P/EPS 6.43 16.33 9.94 6.98 6.83 9.14 15.11 -43.45%
EY 15.55 6.13 10.06 14.33 14.64 10.94 6.62 76.79%
DY 0.00 0.00 0.00 5.56 0.00 0.00 2.44 -
P/NAPS 2.11 2.51 2.50 1.90 1.49 2.03 2.59 -12.78%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 15/06/17 23/02/17 23/11/16 24/08/16 25/05/16 29/02/16 -
Price 0.31 0.31 0.34 0.31 0.24 0.44 0.365 -
P/RPS 3.71 3.06 2.40 2.05 1.50 3.45 2.50 30.13%
P/EPS 6.43 15.82 11.08 9.01 6.19 11.83 13.45 -38.88%
EY 15.55 6.32 9.02 11.10 16.17 8.45 7.44 63.54%
DY 0.00 0.00 0.00 4.30 0.00 0.00 2.74 -
P/NAPS 2.11 2.43 2.78 2.45 1.35 2.63 2.31 -5.86%

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