[SOLUTN] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 27.53%
YoY- 47.91%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 26,179 16,017 6,341 29,073 20,765 14,813 8,975 103.75%
PBT 8,185 5,182 2,491 8,450 6,502 4,387 2,215 138.44%
Tax -1,922 -1,182 -572 -2,720 -1,984 -1,415 -801 78.94%
NP 6,263 4,000 1,919 5,730 4,518 2,972 1,414 168.97%
-
NP to SH 5,966 3,883 1,849 5,415 4,246 2,773 1,253 182.21%
-
Tax Rate 23.48% 22.81% 22.96% 32.19% 30.51% 32.25% 36.16% -
Total Cost 19,916 12,017 4,422 23,343 16,247 11,841 7,561 90.39%
-
Net Worth 29,275 35,587 33,321 31,584 30,379 30,424 28,760 1.18%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 2,312 - - 1,995 - 1,966 - -
Div Payout % 38.76% - - 36.85% - 70.92% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 29,275 35,587 33,321 31,584 30,379 30,424 28,760 1.18%
NOSH 231,240 200,154 198,817 199,523 199,342 196,666 195,781 11.70%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 23.92% 24.97% 30.26% 19.71% 21.76% 20.06% 15.75% -
ROE 20.38% 10.91% 5.55% 17.14% 13.98% 9.11% 4.36% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 11.32 8.00 3.19 14.57 10.42 7.53 4.58 82.50%
EPS 2.58 1.94 0.93 2.74 2.13 1.41 0.64 152.65%
DPS 1.00 0.00 0.00 1.00 0.00 1.00 0.00 -
NAPS 0.1266 0.1778 0.1676 0.1583 0.1524 0.1547 0.1469 -9.41%
Adjusted Per Share Value based on latest NOSH - 200,166
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.84 3.57 1.41 6.48 4.63 3.30 2.00 103.89%
EPS 1.33 0.87 0.41 1.21 0.95 0.62 0.28 181.77%
DPS 0.52 0.00 0.00 0.44 0.00 0.44 0.00 -
NAPS 0.0653 0.0793 0.0743 0.0704 0.0677 0.0678 0.0641 1.24%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.24 0.265 0.34 0.41 0.325 0.30 0.28 -
P/RPS 2.12 3.31 10.66 2.81 3.12 3.98 6.11 -50.52%
P/EPS 9.30 13.66 36.56 15.11 15.26 21.28 43.75 -64.28%
EY 10.75 7.32 2.74 6.62 6.55 4.70 2.29 179.57%
DY 4.17 0.00 0.00 2.44 0.00 3.33 0.00 -
P/NAPS 1.90 1.49 2.03 2.59 2.13 1.94 1.91 -0.34%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 25/05/16 29/02/16 19/11/15 27/08/15 28/05/15 -
Price 0.31 0.24 0.44 0.365 0.425 0.31 0.32 -
P/RPS 2.74 3.00 13.80 2.50 4.08 4.12 6.98 -46.29%
P/EPS 12.02 12.37 47.31 13.45 19.95 21.99 50.00 -61.23%
EY 8.32 8.08 2.11 7.44 5.01 4.55 2.00 157.98%
DY 3.23 0.00 0.00 2.74 0.00 3.23 0.00 -
P/NAPS 2.45 1.35 2.63 2.31 2.79 2.00 2.18 8.07%

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