[SOLUTN] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 36.58%
YoY- 47.57%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 35,361 34,905 32,034 25,364 29,073 27,686 29,626 12.46%
PBT 10,864 10,913 10,364 9,964 8,450 8,669 8,774 15.23%
Tax -2,919 -2,562 -2,364 -2,288 -2,720 -2,645 -2,830 2.07%
NP 7,945 8,350 8,000 7,676 5,730 6,024 5,944 21.23%
-
NP to SH 7,652 7,954 7,766 7,396 5,415 5,661 5,546 23.81%
-
Tax Rate 26.87% 23.48% 22.81% 22.96% 32.19% 30.51% 32.25% -
Total Cost 27,416 26,554 24,034 17,688 23,343 21,662 23,682 10.20%
-
Net Worth 30,478 29,275 35,587 33,321 31,584 30,379 30,424 0.11%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 3,083 - - 1,995 - 3,933 -
Div Payout % - 38.76% - - 36.85% - 70.92% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 30,478 29,275 35,587 33,321 31,584 30,379 30,424 0.11%
NOSH 249,417 231,240 200,154 198,817 199,523 199,342 196,666 17.08%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 22.47% 23.92% 24.97% 30.26% 19.71% 21.76% 20.06% -
ROE 25.11% 27.17% 21.82% 22.20% 17.14% 18.64% 18.23% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 14.18 15.09 16.00 12.76 14.57 13.89 15.06 -3.91%
EPS 2.53 3.44 3.88 3.72 2.74 2.84 2.82 -6.94%
DPS 0.00 1.33 0.00 0.00 1.00 0.00 2.00 -
NAPS 0.1222 0.1266 0.1778 0.1676 0.1583 0.1524 0.1547 -14.48%
Adjusted Per Share Value based on latest NOSH - 198,817
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 7.88 7.78 7.14 5.65 6.48 6.17 6.60 12.48%
EPS 1.71 1.77 1.73 1.65 1.21 1.26 1.24 23.77%
DPS 0.00 0.69 0.00 0.00 0.44 0.00 0.88 -
NAPS 0.0679 0.0653 0.0793 0.0743 0.0704 0.0677 0.0678 0.09%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.305 0.24 0.265 0.34 0.41 0.325 0.30 -
P/RPS 2.15 1.59 1.66 2.67 2.81 2.34 1.99 5.26%
P/EPS 9.94 6.98 6.83 9.14 15.11 11.44 10.64 -4.41%
EY 10.06 14.33 14.64 10.94 6.62 8.74 9.40 4.60%
DY 0.00 5.56 0.00 0.00 2.44 0.00 6.67 -
P/NAPS 2.50 1.90 1.49 2.03 2.59 2.13 1.94 18.32%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 23/11/16 24/08/16 25/05/16 29/02/16 19/11/15 27/08/15 -
Price 0.34 0.31 0.24 0.44 0.365 0.425 0.31 -
P/RPS 2.40 2.05 1.50 3.45 2.50 3.06 2.06 10.66%
P/EPS 11.08 9.01 6.19 11.83 13.45 14.96 10.99 0.54%
EY 9.02 11.10 16.17 8.45 7.44 6.68 9.10 -0.58%
DY 0.00 4.30 0.00 0.00 2.74 0.00 6.45 -
P/NAPS 2.78 2.45 1.35 2.63 2.31 2.79 2.00 24.42%

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