[SOLUTN] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 18999.39%
YoY- 3390.34%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 277,450 303,203 306,017 304,273 51,776 25,287 20,101 474.49%
PBT 35,023 40,714 44,408 44,679 1,880 -594 -1,681 -
Tax -12,497 -12,092 -12,547 -12,375 -733 -733 -283 1146.46%
NP 22,526 28,622 31,861 32,304 1,147 -1,327 -1,964 -
-
NP to SH 22,586 27,731 30,666 30,995 -164 -1,828 -2,202 -
-
Tax Rate 35.68% 29.70% 28.25% 27.70% 38.99% - - -
Total Cost 254,924 274,581 274,156 271,969 50,629 26,614 22,065 410.29%
-
Net Worth 102,720 105,191 107,661 116,828 86,904 84,035 74,585 23.76%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 8,827 8,827 8,827 8,827 - - - -
Div Payout % 39.08% 31.83% 28.79% 28.48% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 102,720 105,191 107,661 116,828 86,904 84,035 74,585 23.76%
NOSH 441,618 441,618 441,618 441,361 441,361 434,365 390,828 8.47%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 8.12% 9.44% 10.41% 10.62% 2.22% -5.25% -9.77% -
ROE 21.99% 26.36% 28.48% 26.53% -0.19% -2.18% -2.95% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 63.61 69.52 70.18 68.94 11.73 5.78 5.45 413.77%
EPS 5.18 6.36 7.03 7.02 -0.04 -0.42 -0.60 -
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.2355 0.2412 0.2469 0.2647 0.1969 0.1921 0.2024 10.61%
Adjusted Per Share Value based on latest NOSH - 441,361
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 61.85 67.59 68.22 67.83 11.54 5.64 4.48 474.57%
EPS 5.03 6.18 6.84 6.91 -0.04 -0.41 -0.49 -
DPS 1.97 1.97 1.97 1.97 0.00 0.00 0.00 -
NAPS 0.229 0.2345 0.24 0.2604 0.1937 0.1873 0.1663 23.74%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.14 0.26 0.435 0.55 0.68 1.07 1.28 -
P/RPS 0.22 0.37 0.62 0.80 5.80 18.51 23.47 -95.54%
P/EPS 2.70 4.09 6.19 7.83 -1,830.04 -256.06 -214.21 -
EY 36.99 24.46 16.17 12.77 -0.05 -0.39 -0.47 -
DY 14.29 7.69 4.60 3.64 0.00 0.00 0.00 -
P/NAPS 0.59 1.08 1.76 2.08 3.45 5.57 6.32 -79.39%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 30/08/22 31/05/22 24/02/22 25/11/21 26/08/21 25/05/21 -
Price 0.29 0.18 0.28 0.60 0.52 0.845 1.15 -
P/RPS 0.46 0.26 0.40 0.87 4.43 14.62 21.08 -92.17%
P/EPS 5.60 2.83 3.98 8.54 -1,399.44 -202.22 -192.45 -
EY 17.86 35.33 25.12 11.70 -0.07 -0.49 -0.52 -
DY 6.90 11.11 7.14 3.33 0.00 0.00 0.00 -
P/NAPS 1.23 0.75 1.13 2.27 2.64 4.40 5.68 -63.90%

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