[SOLUTN] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 187.4%
YoY- 215.33%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 18,170 16,735 15,164 13,090 10,040 8,789 8,973 59.98%
PBT 4,233 4,161 3,809 3,219 1,151 670 565 282.41%
Tax -450 -275 -124 -79 -62 -50 -52 320.95%
NP 3,783 3,886 3,685 3,140 1,089 620 513 278.40%
-
NP to SH 3,792 3,895 3,693 3,147 1,095 624 516 277.53%
-
Tax Rate 10.63% 6.61% 3.26% 2.45% 5.39% 7.46% 9.20% -
Total Cost 14,387 12,849 11,479 9,950 8,951 8,169 8,460 42.42%
-
Net Worth 21,546 22,491 22,538 21,699 20,981 20,610 20,170 4.49%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,547 2,551 2,551 2,538 619 1,257 1,257 60.05%
Div Payout % 67.19% 65.50% 69.08% 80.66% 56.62% 201.52% 243.70% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 21,546 22,491 22,538 21,699 20,981 20,610 20,170 4.49%
NOSH 126,969 127,499 127,118 126,526 127,317 128,333 127,500 -0.27%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 20.82% 23.22% 24.30% 23.99% 10.85% 7.05% 5.72% -
ROE 17.60% 17.32% 16.39% 14.50% 5.22% 3.03% 2.56% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.31 13.13 11.93 10.35 7.89 6.85 7.04 60.39%
EPS 2.99 3.05 2.91 2.49 0.86 0.49 0.40 281.83%
DPS 2.01 2.01 2.01 2.00 0.49 0.98 0.99 60.27%
NAPS 0.1697 0.1764 0.1773 0.1715 0.1648 0.1606 0.1582 4.78%
Adjusted Per Share Value based on latest NOSH - 126,526
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.05 3.73 3.38 2.92 2.24 1.96 2.00 59.99%
EPS 0.85 0.87 0.82 0.70 0.24 0.14 0.12 268.39%
DPS 0.57 0.57 0.57 0.57 0.14 0.28 0.28 60.55%
NAPS 0.048 0.0501 0.0502 0.0484 0.0468 0.0459 0.045 4.39%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.18 0.19 0.20 0.14 0.14 0.15 0.10 -
P/RPS 1.26 1.45 1.68 1.35 1.78 2.19 1.42 -7.65%
P/EPS 6.03 6.22 6.88 5.63 16.28 30.85 24.71 -60.91%
EY 16.59 16.08 14.53 17.77 6.14 3.24 4.05 155.79%
DY 11.17 10.58 10.05 14.29 3.48 6.53 9.86 8.66%
P/NAPS 1.06 1.08 1.13 0.82 0.85 0.93 0.63 41.41%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 20/05/10 25/02/10 30/11/09 28/08/09 21/05/09 -
Price 0.17 0.16 0.18 0.18 0.14 0.15 0.15 -
P/RPS 1.19 1.22 1.51 1.74 1.78 2.19 2.13 -32.14%
P/EPS 5.69 5.24 6.20 7.24 16.28 30.85 37.06 -71.29%
EY 17.57 19.09 16.14 13.82 6.14 3.24 2.70 248.15%
DY 11.82 12.56 11.17 11.11 3.48 6.53 6.58 47.72%
P/NAPS 1.00 0.91 1.02 1.05 0.85 0.93 0.95 3.47%

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