[SOLUTN] YoY TTM 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- 26.05%
YoY- -130.37%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 34,408 36,770 24,573 10,525 7,465 15,237 18,170 11.21%
PBT 10,183 8,619 4,367 -1,408 -675 1,535 4,233 15.73%
Tax -2,693 -2,535 -1,358 -214 -268 -765 -450 34.70%
NP 7,490 6,084 3,009 -1,622 -943 770 3,783 12.04%
-
NP to SH 7,169 5,660 2,920 -1,502 -652 777 3,792 11.18%
-
Tax Rate 26.45% 29.41% 31.10% - - 49.84% 10.63% -
Total Cost 26,918 30,686 21,564 12,147 8,408 14,467 14,387 10.99%
-
Net Worth 37,141 30,335 27,852 28,077 21,562 19,815 21,546 9.49%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 1,842 - - 1,244 2,547 -
Div Payout % - - 63.09% - - 160.10% 67.19% -
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 37,141 30,335 27,852 28,077 21,562 19,815 21,546 9.49%
NOSH 293,380 199,054 184,210 210,000 167,931 150,000 126,969 14.96%
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 21.77% 16.55% 12.25% -15.41% -12.63% 5.05% 20.82% -
ROE 19.30% 18.66% 10.48% -5.35% -3.02% 3.92% 17.60% -
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 11.73 18.47 13.34 5.01 4.45 10.16 14.31 -3.25%
EPS 2.44 2.84 1.59 -0.72 -0.39 0.52 2.99 -3.32%
DPS 0.00 0.00 1.00 0.00 0.00 0.83 2.01 -
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 7.67 8.20 5.48 2.35 1.66 3.40 4.05 11.21%
EPS 1.60 1.26 0.65 -0.33 -0.15 0.17 0.85 11.10%
DPS 0.00 0.00 0.41 0.00 0.00 0.28 0.57 -
NAPS 0.0828 0.0676 0.0621 0.0626 0.0481 0.0442 0.048 9.50%
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 2.05 1.76 1.69 5.09 2.70 1.08 1.26 8.44%
P/EPS 9.82 11.43 14.19 -35.65 -30.91 21.24 6.03 8.45%
EY 10.18 8.75 7.05 -2.80 -3.24 4.71 16.59 -7.81%
DY 0.00 0.00 4.44 0.00 0.00 7.54 11.17 -
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 2.64 2.30 1.91 5.99 2.25 1.28 1.19 14.18%
P/EPS 12.69 14.95 16.09 -41.94 -25.76 25.10 5.69 14.28%
EY 7.88 6.69 6.22 -2.38 -3.88 3.98 17.57 -12.49%
DY 0.00 0.00 3.92 0.00 0.00 6.38 11.82 -
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