Highlights

[SOLID] QoQ Annualized Quarter Result on 2014-01-31 [#3]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 25-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Jan-2014  [#3]
Profit Trend QoQ -     33.90%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 135,772 125,936 118,081 119,758 116,830 108,416 0 -
  QoQ % 7.81% 6.65% -1.40% 2.51% 7.76% 0.00% -
  Horiz. % 125.23% 116.16% 108.91% 110.46% 107.76% 100.00% -
PBT 14,342 12,020 10,925 10,317 8,446 7,228 0 -
  QoQ % 19.32% 10.02% 5.89% 22.16% 16.85% 0.00% -
  Horiz. % 198.42% 166.30% 151.15% 142.74% 116.85% 100.00% -
Tax -3,590 -3,152 -3,481 -3,357 -3,178 -2,456 0 -
  QoQ % -13.90% 9.45% -3.68% -5.64% -29.40% 0.00% -
  Horiz. % 146.17% 128.34% 141.73% 136.70% 129.40% 100.00% -
NP 10,752 8,868 7,444 6,960 5,268 4,772 0 -
  QoQ % 21.24% 19.13% 6.95% 32.12% 10.39% 0.00% -
  Horiz. % 225.31% 185.83% 155.99% 145.85% 110.39% 100.00% -
NP to SH 10,728 8,936 7,454 6,936 5,180 4,648 0 -
  QoQ % 20.05% 19.88% 7.47% 33.90% 11.45% 0.00% -
  Horiz. % 230.81% 192.25% 160.37% 149.23% 111.45% 100.00% -
Tax Rate 25.03 % 26.22 % 31.86 % 32.54 % 37.63 % 33.98 % - % -
  QoQ % -4.54% -17.70% -2.09% -13.53% 10.74% 0.00% -
  Horiz. % 73.66% 77.16% 93.76% 95.76% 110.74% 100.00% -
Total Cost 125,020 117,068 110,637 112,798 111,562 103,644 0 -
  QoQ % 6.79% 5.81% -1.92% 1.11% 7.64% 0.00% -
  Horiz. % 120.62% 112.95% 106.75% 108.83% 107.64% 100.00% -
Net Worth 95,892 92,958 82,213 78,295 70,975 65,578 - -
  QoQ % 3.16% 13.07% 5.00% 10.31% 8.23% 0.00% -
  Horiz. % 146.23% 141.75% 125.37% 119.39% 108.23% 100.00% -
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - 149 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 2.88 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 95,892 92,958 82,213 78,295 70,975 65,578 - -
  QoQ % 3.16% 13.07% 5.00% 10.31% 8.23% 0.00% -
  Horiz. % 146.23% 141.75% 125.37% 119.39% 108.23% 100.00% -
NOSH 149,832 149,932 137,022 132,704 124,519 115,049 - -
  QoQ % -0.07% 9.42% 3.25% 6.57% 8.23% 0.00% -
  Horiz. % 130.23% 130.32% 119.10% 115.35% 108.23% 100.00% -
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 7.92 % 7.04 % 6.30 % 5.81 % 4.51 % 4.40 % - % -
  QoQ % 12.50% 11.75% 8.43% 28.82% 2.50% 0.00% -
  Horiz. % 180.00% 160.00% 143.18% 132.05% 102.50% 100.00% -
ROE 11.19 % 9.61 % 9.07 % 8.86 % 7.30 % 7.09 % - % -
  QoQ % 16.44% 5.95% 2.37% 21.37% 2.96% 0.00% -
  Horiz. % 157.83% 135.54% 127.93% 124.96% 102.96% 100.00% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 90.62 83.99 86.18 90.24 93.82 94.23 - -
  QoQ % 7.89% -2.54% -4.50% -3.82% -0.44% 0.00% -
  Horiz. % 96.17% 89.13% 91.46% 95.77% 99.56% 100.00% -
EPS 7.16 5.96 5.44 5.23 4.16 4.04 0.00 -
  QoQ % 20.13% 9.56% 4.02% 25.72% 2.97% 0.00% -
  Horiz. % 177.23% 147.52% 134.65% 129.46% 102.97% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.12 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6400 0.6200 0.6000 0.5900 0.5700 0.5700 0.0000 -
  QoQ % 3.23% 3.33% 1.69% 3.51% 0.00% 0.00% -
  Horiz. % 112.28% 108.77% 105.26% 103.51% 100.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 393,271
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 34.52 32.02 30.03 30.45 29.71 27.57 - -
  QoQ % 7.81% 6.63% -1.38% 2.49% 7.76% 0.00% -
  Horiz. % 125.21% 116.14% 108.92% 110.45% 107.76% 100.00% -
EPS 2.73 2.27 1.90 1.76 1.32 1.18 0.00 -
  QoQ % 20.26% 19.47% 7.95% 33.33% 11.86% 0.00% -
  Horiz. % 231.36% 192.37% 161.02% 149.15% 111.86% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2438 0.2364 0.2090 0.1991 0.1805 0.1668 0.0000 -
  QoQ % 3.13% 13.11% 4.97% 10.30% 8.21% 0.00% -
  Horiz. % 146.16% 141.73% 125.30% 119.36% 108.21% 100.00% -
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 - - -
Price 1.0700 0.8800 0.8500 0.6550 0.6850 0.0000 0.0000 -
P/RPS 1.18 1.05 0.99 0.73 0.73 0.00 0.00 -
  QoQ % 12.38% 6.06% 35.62% 0.00% 0.00% 0.00% -
  Horiz. % 161.64% 143.84% 135.62% 100.00% 100.00% - -
P/EPS 14.94 14.77 15.63 12.53 16.47 0.00 0.00 -
  QoQ % 1.15% -5.50% 24.74% -23.92% 0.00% 0.00% -
  Horiz. % 90.71% 89.68% 94.90% 76.08% 100.00% - -
EY 6.69 6.77 6.40 7.98 6.07 0.00 0.00 -
  QoQ % -1.18% 5.78% -19.80% 31.47% 0.00% 0.00% -
  Horiz. % 110.21% 111.53% 105.44% 131.47% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.18 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.67 1.42 1.42 1.11 1.20 0.00 0.00 -
  QoQ % 17.61% 0.00% 27.93% -7.50% 0.00% 0.00% -
  Horiz. % 139.17% 118.33% 118.33% 92.50% 100.00% - -
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 29/12/14 25/09/14 26/06/14 25/03/14 30/12/13 - - -
Price 1.5500 0.8850 0.8850 0.8300 0.7150 0.0000 0.0000 -
P/RPS 1.71 1.05 1.03 0.92 0.76 0.00 0.00 -
  QoQ % 62.86% 1.94% 11.96% 21.05% 0.00% 0.00% -
  Horiz. % 225.00% 138.16% 135.53% 121.05% 100.00% - -
P/EPS 21.65 14.85 16.27 15.88 17.19 0.00 0.00 -
  QoQ % 45.79% -8.73% 2.46% -7.62% 0.00% 0.00% -
  Horiz. % 125.95% 86.39% 94.65% 92.38% 100.00% - -
EY 4.62 6.73 6.15 6.30 5.82 0.00 0.00 -
  QoQ % -31.35% 9.43% -2.38% 8.25% 0.00% 0.00% -
  Horiz. % 79.38% 115.64% 105.67% 108.25% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.17 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.42 1.43 1.47 1.41 1.25 0.00 0.00 -
  QoQ % 69.23% -2.72% 4.26% 12.80% 0.00% 0.00% -
  Horiz. % 193.60% 114.40% 117.60% 112.80% 100.00% - -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers