[SOLUTN] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -3.76%
YoY- 48.78%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 34,408 30,208 26,370 29,004 36,770 38,908 40,812 -10.72%
PBT 10,183 9,295 8,774 8,498 8,619 7,693 7,013 28.14%
Tax -2,693 -2,522 -2,526 -2,755 -2,535 -2,435 -2,186 14.87%
NP 7,490 6,773 6,248 5,743 6,084 5,258 4,827 33.92%
-
NP to SH 7,169 6,559 6,043 5,447 5,660 4,887 4,471 36.87%
-
Tax Rate 26.45% 27.13% 28.79% 32.42% 29.41% 31.65% 31.17% -
Total Cost 26,918 23,435 20,122 23,261 30,686 33,650 35,985 -17.55%
-
Net Worth 37,141 0 0 31,686 30,335 30,538 28,760 18.53%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 37,141 0 0 31,686 30,335 30,538 28,760 18.53%
NOSH 293,380 199,607 198,817 200,166 199,054 197,402 195,781 30.85%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 21.77% 22.42% 23.69% 19.80% 16.55% 13.51% 11.83% -
ROE 19.30% 0.00% 0.00% 17.19% 18.66% 16.00% 15.55% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 11.73 15.13 13.26 14.49 18.47 19.71 20.85 -31.77%
EPS 2.44 3.29 3.04 2.72 2.84 2.48 2.28 4.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1266 0.00 0.00 0.1583 0.1524 0.1547 0.1469 -9.41%
Adjusted Per Share Value based on latest NOSH - 200,166
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.67 6.73 5.88 6.47 8.20 8.67 9.10 -10.74%
EPS 1.60 1.46 1.35 1.21 1.26 1.09 1.00 36.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0828 0.00 0.00 0.0706 0.0676 0.0681 0.0641 18.55%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.24 0.265 0.34 0.41 0.325 0.30 0.28 -
P/RPS 2.05 1.75 2.56 2.83 1.76 1.52 1.34 32.66%
P/EPS 9.82 8.06 11.19 15.07 11.43 12.12 12.26 -13.71%
EY 10.18 12.40 8.94 6.64 8.75 8.25 8.16 15.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 0.00 0.00 2.59 2.13 1.94 1.91 -0.34%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 25/05/16 29/02/16 19/11/15 27/08/15 28/05/15 -
Price 0.31 0.24 0.44 0.365 0.425 0.31 0.32 -
P/RPS 2.64 1.59 3.32 2.52 2.30 1.57 1.54 43.09%
P/EPS 12.69 7.30 14.48 13.41 14.95 12.52 14.01 -6.36%
EY 7.88 13.69 6.91 7.46 6.69 7.99 7.14 6.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 0.00 0.00 2.31 2.79 2.00 2.18 8.07%

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