[SOLUTN] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 91.03%
YoY- 76.7%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 303,203 306,017 304,273 51,776 25,287 20,101 18,075 558.68%
PBT 40,714 44,408 44,679 1,880 -594 -1,681 -521 -
Tax -12,092 -12,547 -12,375 -733 -733 -283 -283 1130.63%
NP 28,622 31,861 32,304 1,147 -1,327 -1,964 -804 -
-
NP to SH 27,731 30,666 30,995 -164 -1,828 -2,202 -942 -
-
Tax Rate 29.70% 28.25% 27.70% 38.99% - - - -
Total Cost 274,581 274,156 271,969 50,629 26,614 22,065 18,879 498.76%
-
Net Worth 105,191 107,661 116,828 86,904 84,035 74,585 71,188 29.82%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 8,827 8,827 8,827 - - - - -
Div Payout % 31.83% 28.79% 28.48% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 105,191 107,661 116,828 86,904 84,035 74,585 71,188 29.82%
NOSH 441,618 441,618 441,361 441,361 434,365 390,828 367,141 13.14%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 9.44% 10.41% 10.62% 2.22% -5.25% -9.77% -4.45% -
ROE 26.36% 28.48% 26.53% -0.19% -2.18% -2.95% -1.32% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 69.52 70.18 68.94 11.73 5.78 5.45 4.92 487.31%
EPS 6.36 7.03 7.02 -0.04 -0.42 -0.60 -0.26 -
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.2412 0.2469 0.2647 0.1969 0.1921 0.2024 0.1939 15.71%
Adjusted Per Share Value based on latest NOSH - 441,361
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 67.59 68.22 67.83 11.54 5.64 4.48 4.03 558.60%
EPS 6.18 6.84 6.91 -0.04 -0.41 -0.49 -0.21 -
DPS 1.97 1.97 1.97 0.00 0.00 0.00 0.00 -
NAPS 0.2345 0.24 0.2604 0.1937 0.1873 0.1663 0.1587 29.82%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.26 0.435 0.55 0.68 1.07 1.28 1.19 -
P/RPS 0.37 0.62 0.80 5.80 18.51 23.47 24.17 -93.88%
P/EPS 4.09 6.19 7.83 -1,830.04 -256.06 -214.21 -463.80 -
EY 24.46 16.17 12.77 -0.05 -0.39 -0.47 -0.22 -
DY 7.69 4.60 3.64 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.76 2.08 3.45 5.57 6.32 6.14 -68.70%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 24/02/22 25/11/21 26/08/21 25/05/21 18/03/21 -
Price 0.18 0.28 0.60 0.52 0.845 1.15 1.17 -
P/RPS 0.26 0.40 0.87 4.43 14.62 21.08 23.77 -95.11%
P/EPS 2.83 3.98 8.54 -1,399.44 -202.22 -192.45 -456.00 -
EY 35.33 25.12 11.70 -0.07 -0.49 -0.52 -0.22 -
DY 11.11 7.14 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.13 2.27 2.64 4.40 5.68 6.03 -75.17%

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