[SOLUTN] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 52.32%
YoY- 70.85%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 18,931 24,152 27,925 32,170 36,784 35,388 34,408 -32.88%
PBT 6,222 9,799 12,274 14,386 10,817 10,981 10,183 -28.01%
Tax -795 -1,382 -2,279 -2,634 -2,398 -2,970 -2,693 -55.69%
NP 5,427 8,417 9,995 11,752 8,419 8,011 7,490 -19.34%
-
NP to SH 5,411 8,006 9,685 11,206 7,357 7,709 7,169 -17.11%
-
Tax Rate 12.78% 14.10% 18.57% 18.31% 22.17% 27.05% 26.45% -
Total Cost 13,504 15,735 17,930 20,418 28,365 27,377 26,918 -36.89%
-
Net Worth 42,903 42,492 45,447 45,026 39,013 37,385 37,141 10.10%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - 2,933 - 2,933 - -
Div Payout % - - - 26.18% - 38.06% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 42,903 42,492 45,447 45,026 39,013 37,385 37,141 10.10%
NOSH 306,454 306,454 306,307 306,510 305,510 305,438 293,380 2.95%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 28.67% 34.85% 35.79% 36.53% 22.89% 22.64% 21.77% -
ROE 12.61% 18.84% 21.31% 24.89% 18.86% 20.62% 19.30% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.18 7.89 9.12 10.50 12.04 11.59 11.73 -34.79%
EPS 1.77 2.62 3.16 3.66 2.41 2.52 2.44 -19.28%
DPS 0.00 0.00 0.00 0.96 0.00 0.96 0.00 -
NAPS 0.14 0.1388 0.1485 0.1469 0.1277 0.1224 0.1266 6.94%
Adjusted Per Share Value based on latest NOSH - 306,510
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 4.22 5.38 6.23 7.17 8.20 7.89 7.67 -32.87%
EPS 1.21 1.78 2.16 2.50 1.64 1.72 1.60 -17.00%
DPS 0.00 0.00 0.00 0.65 0.00 0.65 0.00 -
NAPS 0.0956 0.0947 0.1013 0.1004 0.087 0.0833 0.0828 10.06%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.165 0.225 0.285 0.31 0.32 0.305 0.24 -
P/RPS 2.67 2.85 3.12 2.95 2.66 2.63 2.05 19.28%
P/EPS 9.34 8.60 9.01 8.48 13.29 12.08 9.82 -3.28%
EY 10.70 11.62 11.10 11.79 7.53 8.28 10.18 3.38%
DY 0.00 0.00 0.00 3.09 0.00 3.15 0.00 -
P/NAPS 1.18 1.62 1.92 2.11 2.51 2.49 1.90 -27.22%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 26/02/18 23/11/17 24/08/17 15/06/17 23/02/17 23/11/16 -
Price 0.165 0.215 0.275 0.31 0.31 0.34 0.31 -
P/RPS 2.67 2.73 3.01 2.95 2.57 2.93 2.64 0.75%
P/EPS 9.34 8.22 8.69 8.48 12.87 13.47 12.69 -18.49%
EY 10.70 12.16 11.51 11.79 7.77 7.42 7.88 22.64%
DY 0.00 0.00 0.00 3.09 0.00 2.83 0.00 -
P/NAPS 1.18 1.55 1.85 2.11 2.43 2.78 2.45 -38.58%

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