[SOLUTN] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 25.38%
YoY- 391.41%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 24,152 35,388 29,004 35,897 12,651 7,596 11,272 13.52%
PBT 9,799 10,981 8,498 5,398 1,428 -2,429 778 52.47%
Tax -1,382 -2,970 -2,755 -1,535 -659 0 -511 18.01%
NP 8,417 8,011 5,743 3,863 769 -2,429 267 77.64%
-
NP to SH 8,006 7,709 5,447 3,661 745 -2,123 363 67.38%
-
Tax Rate 14.10% 27.05% 32.42% 28.44% 46.15% - 65.68% -
Total Cost 15,735 27,377 23,261 32,034 11,882 10,025 11,005 6.13%
-
Net Worth 42,492 37,385 31,686 26,875 25,106 20,157 22,608 11.07%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - 2,933 - - - - - -
Div Payout % - 38.06% - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 42,492 37,385 31,686 26,875 25,106 20,157 22,608 11.07%
NOSH 306,454 305,438 200,166 196,455 186,944 169,247 171,666 10.13%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 34.85% 22.64% 19.80% 10.76% 6.08% -31.98% 2.37% -
ROE 18.84% 20.62% 17.19% 13.62% 2.97% -10.53% 1.61% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 7.89 11.59 14.49 18.27 6.77 4.49 6.57 3.09%
EPS 2.62 2.52 2.72 1.86 0.40 -1.25 0.21 52.23%
DPS 0.00 0.96 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1388 0.1224 0.1583 0.1368 0.1343 0.1191 0.1317 0.87%
Adjusted Per Share Value based on latest NOSH - 196,455
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 5.38 7.89 6.47 8.00 2.82 1.69 2.51 13.53%
EPS 1.78 1.72 1.21 0.82 0.17 -0.47 0.08 67.62%
DPS 0.00 0.65 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0947 0.0833 0.0706 0.0599 0.056 0.0449 0.0504 11.07%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.225 0.305 0.41 0.21 0.345 0.10 0.13 -
P/RPS 2.85 2.63 2.83 1.15 5.10 2.23 1.98 6.25%
P/EPS 8.60 12.08 15.07 11.27 86.57 -7.97 61.48 -27.92%
EY 11.62 8.28 6.64 8.87 1.16 -12.54 1.63 38.68%
DY 0.00 3.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 2.49 2.59 1.54 2.57 0.84 0.99 8.54%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 23/02/17 29/02/16 27/02/15 25/02/14 28/02/13 21/02/12 -
Price 0.215 0.34 0.365 0.275 0.335 0.09 0.14 -
P/RPS 2.73 2.93 2.52 1.51 4.95 2.01 2.13 4.21%
P/EPS 8.22 13.47 13.41 14.76 84.06 -7.17 66.21 -29.34%
EY 12.16 7.42 7.46 6.78 1.19 -13.94 1.51 41.53%
DY 0.00 2.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 2.78 2.31 2.01 2.49 0.76 1.06 6.53%

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