[SOLUTN] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 29.09%
YoY- 294.41%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 27,925 34,408 36,770 24,573 10,525 7,465 15,237 10.61%
PBT 12,274 10,183 8,619 4,367 -1,408 -675 1,535 41.36%
Tax -2,279 -2,693 -2,535 -1,358 -214 -268 -765 19.93%
NP 9,995 7,490 6,084 3,009 -1,622 -943 770 53.24%
-
NP to SH 9,685 7,169 5,660 2,920 -1,502 -652 777 52.21%
-
Tax Rate 18.57% 26.45% 29.41% 31.10% - - 49.84% -
Total Cost 17,930 26,918 30,686 21,564 12,147 8,408 14,467 3.63%
-
Net Worth 45,447 37,141 30,335 27,852 28,077 21,562 19,815 14.82%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - 1,842 - - 1,244 -
Div Payout % - - - 63.09% - - 160.10% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 45,447 37,141 30,335 27,852 28,077 21,562 19,815 14.82%
NOSH 306,307 293,380 199,054 184,210 210,000 167,931 150,000 12.62%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 35.79% 21.77% 16.55% 12.25% -15.41% -12.63% 5.05% -
ROE 21.31% 19.30% 18.66% 10.48% -5.35% -3.02% 3.92% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 9.12 11.73 18.47 13.34 5.01 4.45 10.16 -1.78%
EPS 3.16 2.44 2.84 1.59 -0.72 -0.39 0.52 35.05%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.83 -
NAPS 0.1485 0.1266 0.1524 0.1512 0.1337 0.1284 0.1321 1.96%
Adjusted Per Share Value based on latest NOSH - 184,210
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 6.23 7.67 8.20 5.48 2.35 1.66 3.40 10.61%
EPS 2.16 1.60 1.26 0.65 -0.33 -0.15 0.17 52.69%
DPS 0.00 0.00 0.00 0.41 0.00 0.00 0.28 -
NAPS 0.1013 0.0828 0.0676 0.0621 0.0626 0.0481 0.0442 14.80%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.285 0.24 0.325 0.225 0.255 0.12 0.11 -
P/RPS 3.12 2.05 1.76 1.69 5.09 2.70 1.08 19.32%
P/EPS 9.01 9.82 11.43 14.19 -35.65 -30.91 21.24 -13.30%
EY 11.10 10.18 8.75 7.05 -2.80 -3.24 4.71 15.34%
DY 0.00 0.00 0.00 4.44 0.00 0.00 7.54 -
P/NAPS 1.92 1.90 2.13 1.49 1.91 0.93 0.83 14.98%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 23/11/16 19/11/15 18/11/14 15/11/13 26/11/12 18/11/11 -
Price 0.275 0.31 0.425 0.255 0.30 0.10 0.13 -
P/RPS 3.01 2.64 2.30 1.91 5.99 2.25 1.28 15.30%
P/EPS 8.69 12.69 14.95 16.09 -41.94 -25.76 25.10 -16.19%
EY 11.51 7.88 6.69 6.22 -2.38 -3.88 3.98 19.34%
DY 0.00 0.00 0.00 3.92 0.00 0.00 6.38 -
P/NAPS 1.85 2.45 2.79 1.69 2.24 0.78 0.98 11.16%

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