[SOLUTN] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -2.64%
YoY- 246.3%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 16,870 17,914 18,091 18,170 16,735 15,164 13,090 18.48%
PBT 2,134 2,712 2,862 4,233 4,161 3,809 3,219 -24.02%
Tax -901 -1,022 -880 -450 -275 -124 -79 408.94%
NP 1,233 1,690 1,982 3,783 3,886 3,685 3,140 -46.46%
-
NP to SH 1,241 1,697 1,990 3,792 3,895 3,693 3,147 -46.31%
-
Tax Rate 42.22% 37.68% 30.75% 10.63% 6.61% 3.26% 2.45% -
Total Cost 15,637 16,224 16,109 14,387 12,849 11,479 9,950 35.28%
-
Net Worth 23,832 22,342 21,409 21,546 22,491 22,538 21,699 6.46%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 2,513 2,513 2,526 2,547 2,551 2,551 2,538 -0.65%
Div Payout % 202.55% 148.13% 126.96% 67.19% 65.50% 69.08% 80.66% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 23,832 22,342 21,409 21,546 22,491 22,538 21,699 6.46%
NOSH 180,000 126,944 124,400 126,969 127,499 127,118 126,526 26.57%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.31% 9.43% 10.96% 20.82% 23.22% 24.30% 23.99% -
ROE 5.21% 7.60% 9.30% 17.60% 17.32% 16.39% 14.50% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.37 14.11 14.54 14.31 13.13 11.93 10.35 -6.43%
EPS 0.69 1.34 1.60 2.99 3.05 2.91 2.49 -57.59%
DPS 1.40 1.98 2.03 2.01 2.01 2.01 2.00 -21.21%
NAPS 0.1324 0.176 0.1721 0.1697 0.1764 0.1773 0.1715 -15.88%
Adjusted Per Share Value based on latest NOSH - 126,969
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.47 3.69 3.72 3.74 3.44 3.12 2.69 18.55%
EPS 0.26 0.35 0.41 0.78 0.80 0.76 0.65 -45.80%
DPS 0.52 0.52 0.52 0.52 0.52 0.52 0.52 0.00%
NAPS 0.049 0.046 0.0441 0.0443 0.0463 0.0464 0.0447 6.33%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.15 0.23 0.20 0.18 0.19 0.20 0.14 -
P/RPS 1.60 1.63 1.38 1.26 1.45 1.68 1.35 12.02%
P/EPS 21.76 17.21 12.50 6.03 6.22 6.88 5.63 146.89%
EY 4.60 5.81 8.00 16.59 16.08 14.53 17.77 -59.48%
DY 9.31 8.61 10.15 11.17 10.58 10.05 14.29 -24.90%
P/NAPS 1.13 1.31 1.16 1.06 1.08 1.13 0.82 23.90%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 20/05/11 01/03/11 24/11/10 25/08/10 20/05/10 25/02/10 -
Price 0.12 0.17 0.22 0.17 0.16 0.18 0.18 -
P/RPS 1.28 1.20 1.51 1.19 1.22 1.51 1.74 -18.55%
P/EPS 17.41 12.72 13.75 5.69 5.24 6.20 7.24 79.77%
EY 5.75 7.86 7.27 17.57 19.09 16.14 13.82 -44.35%
DY 11.64 11.65 9.23 11.82 12.56 11.17 11.11 3.16%
P/NAPS 0.91 0.97 1.28 1.00 0.91 1.02 1.05 -9.12%

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