[SOLUTN] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 8.54%
YoY- 34.21%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 36,784 35,388 34,408 30,208 26,370 29,004 36,770 0.02%
PBT 10,817 10,981 10,183 9,295 8,774 8,498 8,619 16.33%
Tax -2,398 -2,970 -2,693 -2,522 -2,526 -2,755 -2,535 -3.63%
NP 8,419 8,011 7,490 6,773 6,248 5,743 6,084 24.15%
-
NP to SH 7,357 7,709 7,169 6,559 6,043 5,447 5,660 19.08%
-
Tax Rate 22.17% 27.05% 26.45% 27.13% 28.79% 32.42% 29.41% -
Total Cost 28,365 27,377 26,918 23,435 20,122 23,261 30,686 -5.10%
-
Net Worth 39,013 37,385 37,141 0 0 31,686 30,335 18.24%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 2,933 - - - - - -
Div Payout % - 38.06% - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 39,013 37,385 37,141 0 0 31,686 30,335 18.24%
NOSH 305,510 305,438 293,380 199,607 198,817 200,166 199,054 33.02%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 22.89% 22.64% 21.77% 22.42% 23.69% 19.80% 16.55% -
ROE 18.86% 20.62% 19.30% 0.00% 0.00% 17.19% 18.66% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 12.04 11.59 11.73 15.13 13.26 14.49 18.47 -24.79%
EPS 2.41 2.52 2.44 3.29 3.04 2.72 2.84 -10.35%
DPS 0.00 0.96 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1277 0.1224 0.1266 0.00 0.00 0.1583 0.1524 -11.11%
Adjusted Per Share Value based on latest NOSH - 199,607
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 7.57 7.28 7.08 6.22 5.43 5.97 7.57 0.00%
EPS 1.51 1.59 1.48 1.35 1.24 1.12 1.16 19.20%
DPS 0.00 0.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0803 0.0769 0.0764 0.00 0.00 0.0652 0.0624 18.29%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.32 0.305 0.24 0.265 0.34 0.41 0.325 -
P/RPS 2.66 2.63 2.05 1.75 2.56 2.83 1.76 31.66%
P/EPS 13.29 12.08 9.82 8.06 11.19 15.07 11.43 10.56%
EY 7.53 8.28 10.18 12.40 8.94 6.64 8.75 -9.51%
DY 0.00 3.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 2.49 1.90 0.00 0.00 2.59 2.13 11.55%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 15/06/17 23/02/17 23/11/16 24/08/16 25/05/16 29/02/16 19/11/15 -
Price 0.31 0.34 0.31 0.24 0.44 0.365 0.425 -
P/RPS 2.57 2.93 2.64 1.59 3.32 2.52 2.30 7.67%
P/EPS 12.87 13.47 12.69 7.30 14.48 13.41 14.95 -9.49%
EY 7.77 7.42 7.88 13.69 6.91 7.46 6.69 10.48%
DY 0.00 2.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.78 2.45 0.00 0.00 2.31 2.79 -8.79%

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