[SOLUTN] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 5.47%
YoY- 524.2%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 17,914 18,091 18,170 16,735 15,164 13,090 10,040 47.16%
PBT 2,712 2,862 4,233 4,161 3,809 3,219 1,151 77.16%
Tax -1,022 -880 -450 -275 -124 -79 -62 548.80%
NP 1,690 1,982 3,783 3,886 3,685 3,140 1,089 34.07%
-
NP to SH 1,697 1,990 3,792 3,895 3,693 3,147 1,095 33.95%
-
Tax Rate 37.68% 30.75% 10.63% 6.61% 3.26% 2.45% 5.39% -
Total Cost 16,224 16,109 14,387 12,849 11,479 9,950 8,951 48.71%
-
Net Worth 22,342 21,409 21,546 22,491 22,538 21,699 20,981 4.28%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 2,513 2,526 2,547 2,551 2,551 2,538 619 154.70%
Div Payout % 148.13% 126.96% 67.19% 65.50% 69.08% 80.66% 56.62% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 22,342 21,409 21,546 22,491 22,538 21,699 20,981 4.28%
NOSH 126,944 124,400 126,969 127,499 127,118 126,526 127,317 -0.19%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.43% 10.96% 20.82% 23.22% 24.30% 23.99% 10.85% -
ROE 7.60% 9.30% 17.60% 17.32% 16.39% 14.50% 5.22% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 14.11 14.54 14.31 13.13 11.93 10.35 7.89 47.38%
EPS 1.34 1.60 2.99 3.05 2.91 2.49 0.86 34.43%
DPS 1.98 2.03 2.01 2.01 2.01 2.00 0.49 153.91%
NAPS 0.176 0.1721 0.1697 0.1764 0.1773 0.1715 0.1648 4.48%
Adjusted Per Share Value based on latest NOSH - 127,499
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3.99 4.03 4.05 3.73 3.38 2.92 2.24 46.99%
EPS 0.38 0.44 0.85 0.87 0.82 0.70 0.24 35.88%
DPS 0.56 0.56 0.57 0.57 0.57 0.57 0.14 152.19%
NAPS 0.0498 0.0477 0.048 0.0501 0.0502 0.0484 0.0468 4.23%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.23 0.20 0.18 0.19 0.20 0.14 0.14 -
P/RPS 1.63 1.38 1.26 1.45 1.68 1.35 1.78 -5.70%
P/EPS 17.21 12.50 6.03 6.22 6.88 5.63 16.28 3.77%
EY 5.81 8.00 16.59 16.08 14.53 17.77 6.14 -3.61%
DY 8.61 10.15 11.17 10.58 10.05 14.29 3.48 83.03%
P/NAPS 1.31 1.16 1.06 1.08 1.13 0.82 0.85 33.45%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/05/11 01/03/11 24/11/10 25/08/10 20/05/10 25/02/10 30/11/09 -
Price 0.17 0.22 0.17 0.16 0.18 0.18 0.14 -
P/RPS 1.20 1.51 1.19 1.22 1.51 1.74 1.78 -23.13%
P/EPS 12.72 13.75 5.69 5.24 6.20 7.24 16.28 -15.18%
EY 7.86 7.27 17.57 19.09 16.14 13.82 6.14 17.91%
DY 11.65 9.23 11.82 12.56 11.17 11.11 3.48 123.94%
P/NAPS 0.97 1.28 1.00 0.91 1.02 1.05 0.85 9.21%

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