Highlights

[SOLID] QoQ Annualized Quarter Result on 2013-10-31 [#2]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 30-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Oct-2013  [#2]
Profit Trend QoQ -     11.45%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 125,936 118,081 119,758 116,830 108,416 0 0 -
  QoQ % 6.65% -1.40% 2.51% 7.76% 0.00% 0.00% -
  Horiz. % 116.16% 108.91% 110.46% 107.76% 100.00% - -
PBT 12,020 10,925 10,317 8,446 7,228 0 0 -
  QoQ % 10.02% 5.89% 22.16% 16.85% 0.00% 0.00% -
  Horiz. % 166.30% 151.15% 142.74% 116.85% 100.00% - -
Tax -3,152 -3,481 -3,357 -3,178 -2,456 0 0 -
  QoQ % 9.45% -3.68% -5.64% -29.40% 0.00% 0.00% -
  Horiz. % 128.34% 141.73% 136.70% 129.40% 100.00% - -
NP 8,868 7,444 6,960 5,268 4,772 0 0 -
  QoQ % 19.13% 6.95% 32.12% 10.39% 0.00% 0.00% -
  Horiz. % 185.83% 155.99% 145.85% 110.39% 100.00% - -
NP to SH 8,936 7,454 6,936 5,180 4,648 0 0 -
  QoQ % 19.88% 7.47% 33.90% 11.45% 0.00% 0.00% -
  Horiz. % 192.25% 160.37% 149.23% 111.45% 100.00% - -
Tax Rate 26.22 % 31.86 % 32.54 % 37.63 % 33.98 % - % - % -
  QoQ % -17.70% -2.09% -13.53% 10.74% 0.00% 0.00% -
  Horiz. % 77.16% 93.76% 95.76% 110.74% 100.00% - -
Total Cost 117,068 110,637 112,798 111,562 103,644 0 0 -
  QoQ % 5.81% -1.92% 1.11% 7.64% 0.00% 0.00% -
  Horiz. % 112.95% 106.75% 108.83% 107.64% 100.00% - -
Net Worth 92,958 82,213 78,295 70,975 65,578 - - -
  QoQ % 13.07% 5.00% 10.31% 8.23% 0.00% 0.00% -
  Horiz. % 141.75% 125.37% 119.39% 108.23% 100.00% - -
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - 149 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 92,958 82,213 78,295 70,975 65,578 - - -
  QoQ % 13.07% 5.00% 10.31% 8.23% 0.00% 0.00% -
  Horiz. % 141.75% 125.37% 119.39% 108.23% 100.00% - -
NOSH 149,932 137,022 132,704 124,519 115,049 - - -
  QoQ % 9.42% 3.25% 6.57% 8.23% 0.00% 0.00% -
  Horiz. % 130.32% 119.10% 115.35% 108.23% 100.00% - -
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 7.04 % 6.30 % 5.81 % 4.51 % 4.40 % - % - % -
  QoQ % 11.75% 8.43% 28.82% 2.50% 0.00% 0.00% -
  Horiz. % 160.00% 143.18% 132.05% 102.50% 100.00% - -
ROE 9.61 % 9.07 % 8.86 % 7.30 % 7.09 % - % - % -
  QoQ % 5.95% 2.37% 21.37% 2.96% 0.00% 0.00% -
  Horiz. % 135.54% 127.93% 124.96% 102.96% 100.00% - -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 83.99 86.18 90.24 93.82 94.23 - - -
  QoQ % -2.54% -4.50% -3.82% -0.44% 0.00% 0.00% -
  Horiz. % 89.13% 91.46% 95.77% 99.56% 100.00% - -
EPS 5.96 5.44 5.23 4.16 4.04 0.00 0.00 -
  QoQ % 9.56% 4.02% 25.72% 2.97% 0.00% 0.00% -
  Horiz. % 147.52% 134.65% 129.46% 102.97% 100.00% - -
DPS 0.00 0.00 0.00 0.12 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6200 0.6000 0.5900 0.5700 0.5700 0.0000 - -
  QoQ % 3.33% 1.69% 3.51% 0.00% 0.00% 0.00% -
  Horiz. % 108.77% 105.26% 103.51% 100.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 406,644
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 30.97 29.04 29.45 28.73 26.66 - - -
  QoQ % 6.65% -1.39% 2.51% 7.76% 0.00% 0.00% -
  Horiz. % 116.17% 108.93% 110.47% 107.76% 100.00% - -
EPS 2.20 1.83 1.71 1.27 1.14 0.00 0.00 -
  QoQ % 20.22% 7.02% 34.65% 11.40% 0.00% 0.00% -
  Horiz. % 192.98% 160.53% 150.00% 111.40% 100.00% - -
DPS 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2286 0.2022 0.1925 0.1745 0.1613 0.0000 - -
  QoQ % 13.06% 5.04% 10.32% 8.18% 0.00% 0.00% -
  Horiz. % 141.72% 125.36% 119.34% 108.18% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 - - - -
Price 0.8800 0.8500 0.6550 0.6850 0.0000 0.0000 0.0000 -
P/RPS 1.05 0.99 0.73 0.73 0.00 0.00 0.00 -
  QoQ % 6.06% 35.62% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 143.84% 135.62% 100.00% 100.00% - - -
P/EPS 14.77 15.63 12.53 16.47 0.00 0.00 0.00 -
  QoQ % -5.50% 24.74% -23.92% 0.00% 0.00% 0.00% -
  Horiz. % 89.68% 94.90% 76.08% 100.00% - - -
EY 6.77 6.40 7.98 6.07 0.00 0.00 0.00 -
  QoQ % 5.78% -19.80% 31.47% 0.00% 0.00% 0.00% -
  Horiz. % 111.53% 105.44% 131.47% 100.00% - - -
DY 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.42 1.42 1.11 1.20 0.00 0.00 0.00 -
  QoQ % 0.00% 27.93% -7.50% 0.00% 0.00% 0.00% -
  Horiz. % 118.33% 118.33% 92.50% 100.00% - - -
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 25/09/14 26/06/14 25/03/14 30/12/13 - - - -
Price 0.8850 0.8850 0.8300 0.7150 0.0000 0.0000 0.0000 -
P/RPS 1.05 1.03 0.92 0.76 0.00 0.00 0.00 -
  QoQ % 1.94% 11.96% 21.05% 0.00% 0.00% 0.00% -
  Horiz. % 138.16% 135.53% 121.05% 100.00% - - -
P/EPS 14.85 16.27 15.88 17.19 0.00 0.00 0.00 -
  QoQ % -8.73% 2.46% -7.62% 0.00% 0.00% 0.00% -
  Horiz. % 86.39% 94.65% 92.38% 100.00% - - -
EY 6.73 6.15 6.30 5.82 0.00 0.00 0.00 -
  QoQ % 9.43% -2.38% 8.25% 0.00% 0.00% 0.00% -
  Horiz. % 115.64% 105.67% 108.25% 100.00% - - -
DY 0.00 0.00 0.00 0.17 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.43 1.47 1.41 1.25 0.00 0.00 0.00 -
  QoQ % -2.72% 4.26% 12.80% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS