Highlights

[SOLID] QoQ Annualized Quarter Result on 2013-07-31 [#1]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 09-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Jul-2013  [#1]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 118,081 119,758 116,830 108,416 0 0 0 -
  QoQ % -1.40% 2.51% 7.76% 0.00% 0.00% 0.00% -
  Horiz. % 108.91% 110.46% 107.76% 100.00% - - -
PBT 10,925 10,317 8,446 7,228 0 0 0 -
  QoQ % 5.89% 22.16% 16.85% 0.00% 0.00% 0.00% -
  Horiz. % 151.15% 142.74% 116.85% 100.00% - - -
Tax -3,481 -3,357 -3,178 -2,456 0 0 0 -
  QoQ % -3.68% -5.64% -29.40% 0.00% 0.00% 0.00% -
  Horiz. % 141.73% 136.70% 129.40% 100.00% - - -
NP 7,444 6,960 5,268 4,772 0 0 0 -
  QoQ % 6.95% 32.12% 10.39% 0.00% 0.00% 0.00% -
  Horiz. % 155.99% 145.85% 110.39% 100.00% - - -
NP to SH 7,454 6,936 5,180 4,648 0 0 0 -
  QoQ % 7.47% 33.90% 11.45% 0.00% 0.00% 0.00% -
  Horiz. % 160.37% 149.23% 111.45% 100.00% - - -
Tax Rate 31.86 % 32.54 % 37.63 % 33.98 % - % - % - % -
  QoQ % -2.09% -13.53% 10.74% 0.00% 0.00% 0.00% -
  Horiz. % 93.76% 95.76% 110.74% 100.00% - - -
Total Cost 110,637 112,798 111,562 103,644 0 0 0 -
  QoQ % -1.92% 1.11% 7.64% 0.00% 0.00% 0.00% -
  Horiz. % 106.75% 108.83% 107.64% 100.00% - - -
Net Worth 82,213 78,295 70,975 65,578 - - - -
  QoQ % 5.00% 10.31% 8.23% 0.00% 0.00% 0.00% -
  Horiz. % 125.37% 119.39% 108.23% 100.00% - - -
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - 149 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 82,213 78,295 70,975 65,578 - - - -
  QoQ % 5.00% 10.31% 8.23% 0.00% 0.00% 0.00% -
  Horiz. % 125.37% 119.39% 108.23% 100.00% - - -
NOSH 137,022 132,704 124,519 115,049 - - - -
  QoQ % 3.25% 6.57% 8.23% 0.00% 0.00% 0.00% -
  Horiz. % 119.10% 115.35% 108.23% 100.00% - - -
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 6.30 % 5.81 % 4.51 % 4.40 % - % - % - % -
  QoQ % 8.43% 28.82% 2.50% 0.00% 0.00% 0.00% -
  Horiz. % 143.18% 132.05% 102.50% 100.00% - - -
ROE 9.07 % 8.86 % 7.30 % 7.09 % - % - % - % -
  QoQ % 2.37% 21.37% 2.96% 0.00% 0.00% 0.00% -
  Horiz. % 127.93% 124.96% 102.96% 100.00% - - -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 86.18 90.24 93.82 94.23 - - - -
  QoQ % -4.50% -3.82% -0.44% 0.00% 0.00% 0.00% -
  Horiz. % 91.46% 95.77% 99.56% 100.00% - - -
EPS 5.44 5.23 4.16 4.04 0.00 0.00 0.00 -
  QoQ % 4.02% 25.72% 2.97% 0.00% 0.00% 0.00% -
  Horiz. % 134.65% 129.46% 102.97% 100.00% - - -
DPS 0.00 0.00 0.12 0.00 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% - - - -
NAPS 0.6000 0.5900 0.5700 0.5700 0.0000 - - -
  QoQ % 1.69% 3.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.26% 103.51% 100.00% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 393,271
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 30.03 30.45 29.71 27.57 - - - -
  QoQ % -1.38% 2.49% 7.76% 0.00% 0.00% 0.00% -
  Horiz. % 108.92% 110.45% 107.76% 100.00% - - -
EPS 1.90 1.76 1.32 1.18 0.00 0.00 0.00 -
  QoQ % 7.95% 33.33% 11.86% 0.00% 0.00% 0.00% -
  Horiz. % 161.02% 149.15% 111.86% 100.00% - - -
DPS 0.00 0.00 0.04 0.00 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% - - - -
NAPS 0.2090 0.1991 0.1805 0.1668 0.0000 - - -
  QoQ % 4.97% 10.30% 8.21% 0.00% 0.00% 0.00% -
  Horiz. % 125.30% 119.36% 108.21% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 - - - - -
Price 0.8500 0.6550 0.6850 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.99 0.73 0.73 0.00 0.00 0.00 0.00 -
  QoQ % 35.62% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 135.62% 100.00% 100.00% - - - -
P/EPS 15.63 12.53 16.47 0.00 0.00 0.00 0.00 -
  QoQ % 24.74% -23.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.90% 76.08% 100.00% - - - -
EY 6.40 7.98 6.07 0.00 0.00 0.00 0.00 -
  QoQ % -19.80% 31.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.44% 131.47% 100.00% - - - -
DY 0.00 0.00 0.18 0.00 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% - - - -
P/NAPS 1.42 1.11 1.20 0.00 0.00 0.00 0.00 -
  QoQ % 27.93% -7.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.33% 92.50% 100.00% - - - -
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 25/03/14 30/12/13 - - - - -
Price 0.8850 0.8300 0.7150 0.0000 0.0000 0.0000 0.0000 -
P/RPS 1.03 0.92 0.76 0.00 0.00 0.00 0.00 -
  QoQ % 11.96% 21.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 135.53% 121.05% 100.00% - - - -
P/EPS 16.27 15.88 17.19 0.00 0.00 0.00 0.00 -
  QoQ % 2.46% -7.62% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.65% 92.38% 100.00% - - - -
EY 6.15 6.30 5.82 0.00 0.00 0.00 0.00 -
  QoQ % -2.38% 8.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.67% 108.25% 100.00% - - - -
DY 0.00 0.00 0.17 0.00 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% - - - -
P/NAPS 1.47 1.41 1.25 0.00 0.00 0.00 0.00 -
  QoQ % 4.26% 12.80% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

312  290  594  1100 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.0450.00 
 MLAB 0.065+0.02 
 DGB 0.1650.00 
 HSI-H8F 0.42+0.025 
 HSI-C7K 0.325-0.015 
 VELESTO 0.385+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
Partners & Brokers