[SOLUTN] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 9.3%
YoY- 26.66%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 32,170 36,784 35,388 34,408 30,208 26,370 29,004 7.15%
PBT 14,386 10,817 10,981 10,183 9,295 8,774 8,498 42.08%
Tax -2,634 -2,398 -2,970 -2,693 -2,522 -2,526 -2,755 -2.95%
NP 11,752 8,419 8,011 7,490 6,773 6,248 5,743 61.25%
-
NP to SH 11,206 7,357 7,709 7,169 6,559 6,043 5,447 61.82%
-
Tax Rate 18.31% 22.17% 27.05% 26.45% 27.13% 28.79% 32.42% -
Total Cost 20,418 28,365 27,377 26,918 23,435 20,122 23,261 -8.33%
-
Net Worth 45,026 39,013 37,385 37,141 0 0 31,686 26.42%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 2,933 - 2,933 - - - - -
Div Payout % 26.18% - 38.06% - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 45,026 39,013 37,385 37,141 0 0 31,686 26.42%
NOSH 306,510 305,510 305,438 293,380 199,607 198,817 200,166 32.88%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 36.53% 22.89% 22.64% 21.77% 22.42% 23.69% 19.80% -
ROE 24.89% 18.86% 20.62% 19.30% 0.00% 0.00% 17.19% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 10.50 12.04 11.59 11.73 15.13 13.26 14.49 -19.33%
EPS 3.66 2.41 2.52 2.44 3.29 3.04 2.72 21.90%
DPS 0.96 0.00 0.96 0.00 0.00 0.00 0.00 -
NAPS 0.1469 0.1277 0.1224 0.1266 0.00 0.00 0.1583 -4.86%
Adjusted Per Share Value based on latest NOSH - 293,380
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.62 7.57 7.28 7.08 6.22 5.43 5.97 7.13%
EPS 2.31 1.51 1.59 1.48 1.35 1.24 1.12 62.10%
DPS 0.60 0.00 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.0927 0.0803 0.0769 0.0764 0.00 0.00 0.0652 26.46%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.31 0.32 0.305 0.24 0.265 0.34 0.41 -
P/RPS 2.95 2.66 2.63 2.05 1.75 2.56 2.83 2.80%
P/EPS 8.48 13.29 12.08 9.82 8.06 11.19 15.07 -31.86%
EY 11.79 7.53 8.28 10.18 12.40 8.94 6.64 46.68%
DY 3.09 0.00 3.15 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.51 2.49 1.90 0.00 0.00 2.59 -12.78%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 15/06/17 23/02/17 23/11/16 24/08/16 25/05/16 29/02/16 -
Price 0.31 0.31 0.34 0.31 0.24 0.44 0.365 -
P/RPS 2.95 2.57 2.93 2.64 1.59 3.32 2.52 11.08%
P/EPS 8.48 12.87 13.47 12.69 7.30 14.48 13.41 -26.34%
EY 11.79 7.77 7.42 7.88 13.69 6.91 7.46 35.71%
DY 3.09 0.00 2.83 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.43 2.78 2.45 0.00 0.00 2.31 -5.86%

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