[SOLUTN] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 25.38%
YoY- 391.41%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 36,770 38,908 40,812 35,897 24,573 20,208 14,716 84.03%
PBT 8,619 7,693 7,013 5,398 4,367 3,374 2,005 164.14%
Tax -2,535 -2,435 -2,186 -1,535 -1,358 -1,077 -809 113.98%
NP 6,084 5,258 4,827 3,863 3,009 2,297 1,196 195.48%
-
NP to SH 5,660 4,887 4,471 3,661 2,920 2,262 1,165 186.57%
-
Tax Rate 29.41% 31.65% 31.17% 28.44% 31.10% 31.92% 40.35% -
Total Cost 30,686 33,650 35,985 32,034 21,564 17,911 13,520 72.62%
-
Net Worth 30,335 30,538 28,760 26,875 27,852 26,256 25,232 13.05%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - 1,842 - - -
Div Payout % - - - - 63.09% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 30,335 30,538 28,760 26,875 27,852 26,256 25,232 13.05%
NOSH 199,054 197,402 195,781 196,455 184,210 183,999 184,583 5.15%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 16.55% 13.51% 11.83% 10.76% 12.25% 11.37% 8.13% -
ROE 18.66% 16.00% 15.55% 13.62% 10.48% 8.61% 4.62% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 18.47 19.71 20.85 18.27 13.34 10.98 7.97 75.03%
EPS 2.84 2.48 2.28 1.86 1.59 1.23 0.63 172.63%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.1524 0.1547 0.1469 0.1368 0.1512 0.1427 0.1367 7.51%
Adjusted Per Share Value based on latest NOSH - 196,455
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.20 8.67 9.10 8.00 5.48 4.50 3.28 84.09%
EPS 1.26 1.09 1.00 0.82 0.65 0.50 0.26 186.09%
DPS 0.00 0.00 0.00 0.00 0.41 0.00 0.00 -
NAPS 0.0676 0.0681 0.0641 0.0599 0.0621 0.0585 0.0562 13.09%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.325 0.30 0.28 0.21 0.225 0.145 0.325 -
P/RPS 1.76 1.52 1.34 1.15 1.69 1.32 4.08 -42.87%
P/EPS 11.43 12.12 12.26 11.27 14.19 11.79 51.49 -63.30%
EY 8.75 8.25 8.16 8.87 7.05 8.48 1.94 172.73%
DY 0.00 0.00 0.00 0.00 4.44 0.00 0.00 -
P/NAPS 2.13 1.94 1.91 1.54 1.49 1.02 2.38 -7.12%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 27/08/15 28/05/15 27/02/15 18/11/14 20/08/14 29/05/14 -
Price 0.425 0.31 0.32 0.275 0.255 0.19 0.15 -
P/RPS 2.30 1.57 1.54 1.51 1.91 1.73 1.88 14.37%
P/EPS 14.95 12.52 14.01 14.76 16.09 15.46 23.77 -26.57%
EY 6.69 7.99 7.14 6.78 6.22 6.47 4.21 36.13%
DY 0.00 0.00 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 2.79 2.00 2.18 2.01 1.69 1.33 1.10 85.87%

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