[SOLUTN] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 149.6%
YoY- 135.09%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 35,388 29,004 35,897 12,651 7,596 11,272 18,091 11.82%
PBT 10,981 8,498 5,398 1,428 -2,429 778 2,862 25.09%
Tax -2,970 -2,755 -1,535 -659 0 -511 -880 22.45%
NP 8,011 5,743 3,863 769 -2,429 267 1,982 26.18%
-
NP to SH 7,709 5,447 3,661 745 -2,123 363 1,990 25.29%
-
Tax Rate 27.05% 32.42% 28.44% 46.15% - 65.68% 30.75% -
Total Cost 27,377 23,261 32,034 11,882 10,025 11,005 16,109 9.23%
-
Net Worth 37,385 31,686 26,875 25,106 20,157 22,608 21,409 9.72%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 2,933 - - - - - 2,526 2.51%
Div Payout % 38.06% - - - - - 126.96% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 37,385 31,686 26,875 25,106 20,157 22,608 21,409 9.72%
NOSH 305,438 200,166 196,455 186,944 169,247 171,666 124,400 16.13%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 22.64% 19.80% 10.76% 6.08% -31.98% 2.37% 10.96% -
ROE 20.62% 17.19% 13.62% 2.97% -10.53% 1.61% 9.30% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.59 14.49 18.27 6.77 4.49 6.57 14.54 -3.70%
EPS 2.52 2.72 1.86 0.40 -1.25 0.21 1.60 7.85%
DPS 0.96 0.00 0.00 0.00 0.00 0.00 2.03 -11.72%
NAPS 0.1224 0.1583 0.1368 0.1343 0.1191 0.1317 0.1721 -5.51%
Adjusted Per Share Value based on latest NOSH - 186,944
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.89 6.47 8.00 2.82 1.69 2.51 4.03 11.83%
EPS 1.72 1.21 0.82 0.17 -0.47 0.08 0.44 25.48%
DPS 0.65 0.00 0.00 0.00 0.00 0.00 0.56 2.51%
NAPS 0.0833 0.0706 0.0599 0.056 0.0449 0.0504 0.0477 9.72%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.305 0.41 0.21 0.345 0.10 0.13 0.20 -
P/RPS 2.63 2.83 1.15 5.10 2.23 1.98 1.38 11.33%
P/EPS 12.08 15.07 11.27 86.57 -7.97 61.48 12.50 -0.56%
EY 8.28 6.64 8.87 1.16 -12.54 1.63 8.00 0.57%
DY 3.15 0.00 0.00 0.00 0.00 0.00 10.15 -17.70%
P/NAPS 2.49 2.59 1.54 2.57 0.84 0.99 1.16 13.56%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 27/02/15 25/02/14 28/02/13 21/02/12 01/03/11 -
Price 0.34 0.365 0.275 0.335 0.09 0.14 0.22 -
P/RPS 2.93 2.52 1.51 4.95 2.01 2.13 1.51 11.67%
P/EPS 13.47 13.41 14.76 84.06 -7.17 66.21 13.75 -0.34%
EY 7.42 7.46 6.78 1.19 -13.94 1.51 7.27 0.34%
DY 2.83 0.00 0.00 0.00 0.00 0.00 9.23 -17.86%
P/NAPS 2.78 2.31 2.01 2.49 0.76 1.06 1.28 13.78%

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