[SOLUTN] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 36.55%
YoY- 45.16%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 277,450 51,776 17,326 18,111 14,092 27,925 34,408 41.58%
PBT 35,023 1,880 -301 -1,133 -2,139 12,274 10,183 22.84%
Tax -12,497 -733 -170 -20 -128 -2,279 -2,693 29.13%
NP 22,526 1,147 -471 -1,153 -2,267 9,995 7,490 20.13%
-
NP to SH 22,586 -164 -704 -1,236 -2,254 9,685 7,169 21.06%
-
Tax Rate 35.68% 38.99% - - - 18.57% 26.45% -
Total Cost 254,924 50,629 17,797 19,264 16,359 17,930 26,918 45.42%
-
Net Worth 102,720 86,904 38,285 38,398 40,176 45,447 37,141 18.46%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 8,827 - - - - - - -
Div Payout % 39.08% - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 102,720 86,904 38,285 38,398 40,176 45,447 37,141 18.46%
NOSH 441,618 441,361 307,759 306,454 306,454 306,307 293,380 7.05%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 8.12% 2.22% -2.72% -6.37% -16.09% 35.79% 21.77% -
ROE 21.99% -0.19% -1.84% -3.22% -5.61% 21.31% 19.30% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 63.61 11.73 5.63 5.91 4.60 9.12 11.73 32.53%
EPS 5.18 -0.04 -0.23 -0.40 -0.74 3.16 2.44 13.36%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2355 0.1969 0.1244 0.1253 0.1311 0.1485 0.1266 10.89%
Adjusted Per Share Value based on latest NOSH - 306,454
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 61.85 11.54 3.86 4.04 3.14 6.23 7.67 41.58%
EPS 5.03 -0.04 -0.16 -0.28 -0.50 2.16 1.60 21.02%
DPS 1.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.229 0.1937 0.0853 0.0856 0.0896 0.1013 0.0828 18.46%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.14 0.68 0.555 0.085 0.14 0.285 0.24 -
P/RPS 0.22 5.80 9.86 1.44 3.04 3.12 2.05 -31.05%
P/EPS 2.70 -1,830.04 -242.62 -21.07 -19.03 9.01 9.82 -19.35%
EY 36.99 -0.05 -0.41 -4.74 -5.25 11.10 10.18 23.97%
DY 14.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 3.45 4.46 0.68 1.07 1.92 1.90 -17.70%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 25/11/21 24/11/20 28/11/19 26/11/18 23/11/17 23/11/16 -
Price 0.29 0.52 0.98 0.105 0.11 0.275 0.31 -
P/RPS 0.46 4.43 17.41 1.78 2.39 3.01 2.64 -25.25%
P/EPS 5.60 -1,399.44 -428.42 -26.03 -14.96 8.69 12.69 -12.74%
EY 17.86 -0.07 -0.23 -3.84 -6.69 11.51 7.88 14.60%
DY 6.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 2.64 7.88 0.84 0.84 1.85 2.45 -10.84%

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