[SOLUTN] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 36.9%
YoY- 182.84%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 29,073 27,686 29,626 35,900 35,897 26,536 23,604 14.86%
PBT 8,450 8,669 8,774 8,860 5,398 4,374 4,184 59.57%
Tax -2,720 -2,645 -2,830 -3,204 -1,535 -1,312 -1,030 90.71%
NP 5,730 6,024 5,944 5,656 3,863 3,062 3,154 48.72%
-
NP to SH 5,415 5,661 5,546 5,012 3,661 2,996 3,094 45.08%
-
Tax Rate 32.19% 30.51% 32.25% 36.16% 28.44% 30.00% 24.62% -
Total Cost 23,343 21,662 23,682 30,244 32,034 23,473 20,450 9.19%
-
Net Worth 31,584 30,379 30,424 28,760 26,788 28,078 26,597 12.10%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 1,995 - 3,933 - - 2,476 - -
Div Payout % 36.85% - 70.92% - - 82.64% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 31,584 30,379 30,424 28,760 26,788 28,078 26,597 12.10%
NOSH 199,523 199,342 196,666 195,781 195,824 185,702 186,385 4.63%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 19.71% 21.76% 20.06% 15.75% 10.76% 11.54% 13.36% -
ROE 17.14% 18.64% 18.23% 17.43% 13.67% 10.67% 11.63% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 14.57 13.89 15.06 18.34 18.33 14.29 12.66 9.79%
EPS 2.74 2.84 2.82 2.56 1.86 1.61 1.66 39.53%
DPS 1.00 0.00 2.00 0.00 0.00 1.33 0.00 -
NAPS 0.1583 0.1524 0.1547 0.1469 0.1368 0.1512 0.1427 7.14%
Adjusted Per Share Value based on latest NOSH - 195,781
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.98 5.70 6.10 7.39 7.39 5.46 4.86 14.78%
EPS 1.11 1.16 1.14 1.03 0.75 0.62 0.64 44.20%
DPS 0.41 0.00 0.81 0.00 0.00 0.51 0.00 -
NAPS 0.065 0.0625 0.0626 0.0592 0.0551 0.0578 0.0547 12.15%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.41 0.325 0.30 0.28 0.21 0.225 0.145 -
P/RPS 2.81 2.34 1.99 1.53 1.15 1.57 1.14 82.17%
P/EPS 15.11 11.44 10.64 10.94 11.23 13.95 8.73 44.01%
EY 6.62 8.74 9.40 9.14 8.90 7.17 11.45 -30.52%
DY 2.44 0.00 6.67 0.00 0.00 5.93 0.00 -
P/NAPS 2.59 2.13 1.94 1.91 1.54 1.49 1.02 85.80%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 19/11/15 27/08/15 28/05/15 27/02/15 18/11/14 20/08/14 -
Price 0.365 0.425 0.31 0.32 0.275 0.255 0.19 -
P/RPS 2.50 3.06 2.06 1.75 1.50 1.78 1.50 40.44%
P/EPS 13.45 14.96 10.99 12.50 14.71 15.81 11.45 11.29%
EY 7.44 6.68 9.10 8.00 6.80 6.33 8.74 -10.15%
DY 2.74 0.00 6.45 0.00 0.00 5.23 0.00 -
P/NAPS 2.31 2.79 2.00 2.18 2.01 1.69 1.33 44.34%

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