[SOLUTN] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 57.78%
YoY- 112.89%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 34,905 27,686 26,536 10,640 6,734 11,812 15,617 14.33%
PBT 10,913 8,669 4,374 454 -908 1,034 2,801 25.41%
Tax -2,562 -2,645 -1,312 -380 -94 -420 -570 28.43%
NP 8,350 6,024 3,062 74 -1,002 614 2,230 24.58%
-
NP to SH 7,954 5,661 2,996 94 -734 622 2,240 23.49%
-
Tax Rate 23.48% 30.51% 30.00% 83.70% - 40.62% 20.35% -
Total Cost 26,554 21,662 23,473 10,565 7,737 11,197 13,386 12.08%
-
Net Worth 29,275 30,379 28,078 23,731 21,438 22,032 21,435 5.32%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 3,083 - 2,476 - - - 2,526 3.37%
Div Payout % 38.76% - 82.64% - - - 112.78% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 29,275 30,379 28,078 23,731 21,438 22,032 21,435 5.32%
NOSH 231,240 199,342 185,702 177,498 166,969 166,785 126,315 10.59%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 23.92% 21.76% 11.54% 0.70% -14.89% 5.20% 14.28% -
ROE 27.17% 18.64% 10.67% 0.40% -3.43% 2.83% 10.45% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 15.09 13.89 14.29 5.99 4.03 7.08 12.36 3.37%
EPS 3.44 2.84 1.61 0.05 -0.44 0.37 1.77 11.70%
DPS 1.33 0.00 1.33 0.00 0.00 0.00 2.00 -6.56%
NAPS 0.1266 0.1524 0.1512 0.1337 0.1284 0.1321 0.1697 -4.76%
Adjusted Per Share Value based on latest NOSH - 210,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.78 6.17 5.92 2.37 1.50 2.63 3.48 14.33%
EPS 1.77 1.26 0.67 0.02 -0.16 0.14 0.50 23.42%
DPS 0.69 0.00 0.55 0.00 0.00 0.00 0.56 3.53%
NAPS 0.0653 0.0677 0.0626 0.0529 0.0478 0.0491 0.0478 5.33%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.24 0.325 0.225 0.255 0.12 0.11 0.18 -
P/RPS 1.59 2.34 1.57 4.25 2.98 1.55 1.46 1.43%
P/EPS 6.98 11.44 13.95 478.13 -27.27 29.46 10.15 -6.04%
EY 14.33 8.74 7.17 0.21 -3.67 3.39 9.85 6.44%
DY 5.56 0.00 5.93 0.00 0.00 0.00 11.11 -10.88%
P/NAPS 1.90 2.13 1.49 1.91 0.93 0.83 1.06 10.20%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 19/11/15 18/11/14 15/11/13 26/11/12 18/11/11 24/11/10 -
Price 0.31 0.425 0.255 0.30 0.10 0.13 0.17 -
P/RPS 2.05 3.06 1.78 5.00 2.48 1.84 1.37 6.94%
P/EPS 9.01 14.96 15.81 562.50 -22.73 34.82 9.59 -1.03%
EY 11.10 6.68 6.33 0.18 -4.40 2.87 10.43 1.04%
DY 4.30 0.00 5.23 0.00 0.00 0.00 11.76 -15.42%
P/NAPS 2.45 2.79 1.69 2.24 0.78 0.98 1.00 16.09%

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