Highlights

[SOLID] QoQ Annualized Quarter Result on 2015-01-31 [#3]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 24-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Jan-2015  [#3]
Profit Trend QoQ -     -5.43%    YoY -     46.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 123,096 113,304 133,282 136,300 135,772 125,936 118,081 2.80%
  QoQ % 8.64% -14.99% -2.21% 0.39% 7.81% 6.65% -
  Horiz. % 104.25% 95.95% 112.87% 115.43% 114.98% 106.65% 100.00%
PBT 11,450 8,120 13,292 13,833 14,342 12,020 10,925 3.17%
  QoQ % 41.01% -38.91% -3.91% -3.55% 19.32% 10.02% -
  Horiz. % 104.81% 74.32% 121.67% 126.62% 131.28% 110.02% 100.00%
Tax -3,212 -2,292 -3,798 -3,665 -3,590 -3,152 -3,481 -5.21%
  QoQ % -40.14% 39.65% -3.62% -2.10% -13.90% 9.45% -
  Horiz. % 92.27% 65.84% 109.11% 105.30% 103.13% 90.55% 100.00%
NP 8,238 5,828 9,494 10,168 10,752 8,868 7,444 6.97%
  QoQ % 41.35% -38.61% -6.63% -5.43% 21.24% 19.13% -
  Horiz. % 110.67% 78.29% 127.54% 136.59% 144.44% 119.13% 100.00%
NP to SH 8,360 5,836 9,546 10,145 10,728 8,936 7,454 7.92%
  QoQ % 43.25% -38.86% -5.91% -5.43% 20.05% 19.88% -
  Horiz. % 112.15% 78.29% 128.07% 136.11% 143.92% 119.88% 100.00%
Tax Rate 28.05 % 28.23 % 28.57 % 26.50 % 25.03 % 26.22 % 31.86 % -8.12%
  QoQ % -0.64% -1.19% 7.81% 5.87% -4.54% -17.70% -
  Horiz. % 88.04% 88.61% 89.67% 83.18% 78.56% 82.30% 100.00%
Total Cost 114,858 107,476 123,788 126,132 125,020 117,068 110,637 2.52%
  QoQ % 6.87% -13.18% -1.86% 0.89% 6.79% 5.81% -
  Horiz. % 103.82% 97.14% 111.89% 114.01% 113.00% 105.81% 100.00%
Net Worth 119,428 112,596 97,428 96,050 95,892 92,958 82,213 28.18%
  QoQ % 6.07% 15.57% 1.43% 0.16% 3.16% 13.07% -
  Horiz. % 145.27% 136.96% 118.51% 116.83% 116.64% 113.07% 100.00%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - 44 20 - - - -
  QoQ % 0.00% 0.00% 124.72% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 224.72% 100.00% - - -
Div Payout % - % - % 0.47 % 0.20 % - % - % - % -
  QoQ % 0.00% 0.00% 135.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 235.00% 100.00% - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 119,428 112,596 97,428 96,050 95,892 92,958 82,213 28.18%
  QoQ % 6.07% 15.57% 1.43% 0.16% 3.16% 13.07% -
  Horiz. % 145.27% 136.96% 118.51% 116.83% 116.64% 113.07% 100.00%
NOSH 161,389 158,586 149,889 150,078 149,832 149,932 137,022 11.50%
  QoQ % 1.77% 5.80% -0.13% 0.16% -0.07% 9.42% -
  Horiz. % 117.78% 115.74% 109.39% 109.53% 109.35% 109.42% 100.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 6.69 % 5.14 % 7.12 % 7.46 % 7.92 % 7.04 % 6.30 % 4.07%
  QoQ % 30.16% -27.81% -4.56% -5.81% 12.50% 11.75% -
  Horiz. % 106.19% 81.59% 113.02% 118.41% 125.71% 111.75% 100.00%
ROE 7.00 % 5.18 % 9.80 % 10.56 % 11.19 % 9.61 % 9.07 % -15.82%
  QoQ % 35.14% -47.14% -7.20% -5.63% 16.44% 5.95% -
  Horiz. % 77.18% 57.11% 108.05% 116.43% 123.37% 105.95% 100.00%
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 76.27 71.45 88.92 90.82 90.62 83.99 86.18 -7.80%
  QoQ % 6.75% -19.65% -2.09% 0.22% 7.89% -2.54% -
  Horiz. % 88.50% 82.91% 103.18% 105.38% 105.15% 97.46% 100.00%
EPS 5.18 3.68 6.36 6.76 7.16 5.96 5.44 -3.20%
  QoQ % 40.76% -42.14% -5.92% -5.59% 20.13% 9.56% -
  Horiz. % 95.22% 67.65% 116.91% 124.26% 131.62% 109.56% 100.00%
DPS 0.00 0.00 0.03 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 300.00% 100.00% - - -
NAPS 0.7400 0.7100 0.6500 0.6400 0.6400 0.6200 0.6000 14.96%
  QoQ % 4.23% 9.23% 1.56% 0.00% 3.23% 3.33% -
  Horiz. % 123.33% 118.33% 108.33% 106.67% 106.67% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 392,327
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 31.38 28.88 33.97 34.74 34.61 32.10 30.10 2.81%
  QoQ % 8.66% -14.98% -2.22% 0.38% 7.82% 6.64% -
  Horiz. % 104.25% 95.95% 112.86% 115.42% 114.98% 106.64% 100.00%
EPS 2.13 1.49 2.43 2.59 2.73 2.28 1.90 7.89%
  QoQ % 42.95% -38.68% -6.18% -5.13% 19.74% 20.00% -
  Horiz. % 112.11% 78.42% 127.89% 136.32% 143.68% 120.00% 100.00%
DPS 0.00 0.00 0.01 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
NAPS 0.3044 0.2870 0.2483 0.2448 0.2444 0.2369 0.2096 28.16%
  QoQ % 6.06% 15.59% 1.43% 0.16% 3.17% 13.02% -
  Horiz. % 145.23% 136.93% 118.46% 116.79% 116.60% 113.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 1.9000 1.6800 1.4900 1.6400 1.0700 0.8800 0.8500 -
P/RPS 2.49 2.35 1.68 1.81 1.18 1.05 0.99 84.63%
  QoQ % 5.96% 39.88% -7.18% 53.39% 12.38% 6.06% -
  Horiz. % 251.52% 237.37% 169.70% 182.83% 119.19% 106.06% 100.00%
P/EPS 36.68 45.65 23.40 24.26 14.94 14.77 15.63 76.32%
  QoQ % -19.65% 95.09% -3.54% 62.38% 1.15% -5.50% -
  Horiz. % 234.68% 292.07% 149.71% 155.21% 95.59% 94.50% 100.00%
EY 2.73 2.19 4.27 4.12 6.69 6.77 6.40 -43.25%
  QoQ % 24.66% -48.71% 3.64% -38.42% -1.18% 5.78% -
  Horiz. % 42.66% 34.22% 66.72% 64.37% 104.53% 105.78% 100.00%
DY 0.00 0.00 0.02 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 100.00% - - -
P/NAPS 2.57 2.37 2.29 2.56 1.67 1.42 1.42 48.35%
  QoQ % 8.44% 3.49% -10.55% 53.29% 17.61% 0.00% -
  Horiz. % 180.99% 166.90% 161.27% 180.28% 117.61% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 28/12/15 22/09/15 29/06/15 24/03/15 29/12/14 25/09/14 26/06/14 -
Price 1.4500 1.6500 1.6200 1.6100 1.5500 0.8850 0.8850 -
P/RPS 1.90 2.31 1.82 1.77 1.71 1.05 1.03 50.24%
  QoQ % -17.75% 26.92% 2.82% 3.51% 62.86% 1.94% -
  Horiz. % 184.47% 224.27% 176.70% 171.84% 166.02% 101.94% 100.00%
P/EPS 27.99 44.84 25.44 23.82 21.65 14.85 16.27 43.43%
  QoQ % -37.58% 76.26% 6.80% 10.02% 45.79% -8.73% -
  Horiz. % 172.03% 275.60% 156.36% 146.40% 133.07% 91.27% 100.00%
EY 3.57 2.23 3.93 4.20 4.62 6.73 6.15 -30.34%
  QoQ % 60.09% -43.26% -6.43% -9.09% -31.35% 9.43% -
  Horiz. % 58.05% 36.26% 63.90% 68.29% 75.12% 109.43% 100.00%
DY 0.00 0.00 0.02 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 100.00% - - -
P/NAPS 1.96 2.32 2.49 2.52 2.42 1.43 1.47 21.08%
  QoQ % -15.52% -6.83% -1.19% 4.13% 69.23% -2.72% -
  Horiz. % 133.33% 157.82% 169.39% 171.43% 164.63% 97.28% 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.
 


 

355  304  561  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34-0.065 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205+0.035 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 KNM 0.355-0.01 
 HSI-C7E 0.16-0.05 
 AAX 0.195+0.01 
 HSI-H6Q 0.455+0.085 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. Technical View - DRB-Hicom Bhd (DRBHCOM, 1619) Rakuten Trade Research Reports
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
7. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
8. Dayang Enterprise Holdings Bhd - Earnings Boosted by Higher Work Orders and Vessels Utilisation MIDF Sector Research
Partners & Brokers