Highlights

[SOLID] QoQ Annualized Quarter Result on 2016-10-31 [#2]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 28-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Oct-2016  [#2]
Profit Trend QoQ -     9.13%    YoY -     -39.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 129,864 125,447 124,376 124,334 118,512 120,953 122,337 4.06%
  QoQ % 3.52% 0.86% 0.03% 4.91% -2.02% -1.13% -
  Horiz. % 106.15% 102.54% 101.67% 101.63% 96.87% 98.87% 100.00%
PBT 3,864 7,856 6,854 7,650 6,804 8,473 10,513 -48.72%
  QoQ % -50.81% 14.61% -10.40% 12.43% -19.70% -19.41% -
  Horiz. % 36.75% 74.72% 65.20% 72.76% 64.72% 80.59% 100.00%
Tax -1,384 -2,965 -2,713 -2,608 -2,184 -2,912 -3,326 -44.30%
  QoQ % 53.32% -9.28% -4.04% -19.41% 25.00% 12.46% -
  Horiz. % 41.60% 89.13% 81.56% 78.40% 65.65% 87.54% 100.00%
NP 2,480 4,891 4,141 5,042 4,620 5,561 7,186 -50.83%
  QoQ % -49.29% 18.10% -17.86% 9.13% -16.92% -22.62% -
  Horiz. % 34.51% 68.06% 57.63% 70.16% 64.29% 77.38% 100.00%
NP to SH 2,460 4,911 4,172 5,042 4,620 5,707 7,340 -51.78%
  QoQ % -49.91% 17.71% -17.26% 9.13% -19.05% -22.25% -
  Horiz. % 33.51% 66.91% 56.84% 68.69% 62.94% 77.75% 100.00%
Tax Rate 35.82 % 37.74 % 39.58 % 34.09 % 32.10 % 34.37 % 31.64 % 8.63%
  QoQ % -5.09% -4.65% 16.10% 6.20% -6.60% 8.63% -
  Horiz. % 113.21% 119.28% 125.09% 107.74% 101.45% 108.63% 100.00%
Total Cost 127,384 120,556 120,234 119,292 113,892 115,392 115,150 6.97%
  QoQ % 5.66% 0.27% 0.79% 4.74% -1.30% 0.21% -
  Horiz. % 110.62% 104.69% 104.42% 103.60% 98.91% 100.21% 100.00%
Net Worth 137,959 138,173 135,755 136,001 135,300 132,835 133,949 1.99%
  QoQ % -0.16% 1.78% -0.18% 0.52% 1.86% -0.83% -
  Horiz. % 102.99% 103.15% 101.35% 101.53% 101.01% 99.17% 100.00%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - 1,331 662 995 - 2,623 - -
  QoQ % 0.00% 101.11% -33.45% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.76% 25.24% 37.93% 0.00% 100.00% -
Div Payout % - % 27.12 % 15.87 % 19.74 % - % 45.98 % - % -
  QoQ % 0.00% 70.89% -19.60% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 58.98% 34.52% 42.93% 0.00% 100.00% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 137,959 138,173 135,755 136,001 135,300 132,835 133,949 1.99%
  QoQ % -0.16% 1.78% -0.18% 0.52% 1.86% -0.83% -
  Horiz. % 102.99% 103.15% 101.35% 101.53% 101.01% 99.17% 100.00%
NOSH 166,216 166,474 165,555 165,855 165,000 163,994 163,353 1.17%
  QoQ % -0.16% 0.56% -0.18% 0.52% 0.61% 0.39% -
  Horiz. % 101.75% 101.91% 101.35% 101.53% 101.01% 100.39% 100.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 1.91 % 3.90 % 3.33 % 4.06 % 3.90 % 4.60 % 5.87 % -52.72%
  QoQ % -51.03% 17.12% -17.98% 4.10% -15.22% -21.64% -
  Horiz. % 32.54% 66.44% 56.73% 69.17% 66.44% 78.36% 100.00%
ROE 1.78 % 3.55 % 3.07 % 3.71 % 3.41 % 4.30 % 5.48 % -52.78%
  QoQ % -49.86% 15.64% -17.25% 8.80% -20.70% -21.53% -
  Horiz. % 32.48% 64.78% 56.02% 67.70% 62.23% 78.47% 100.00%
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 78.13 75.36 75.13 74.97 71.83 73.75 74.89 2.87%
  QoQ % 3.68% 0.31% 0.21% 4.37% -2.60% -1.52% -
  Horiz. % 104.33% 100.63% 100.32% 100.11% 95.91% 98.48% 100.00%
EPS 1.48 2.95 2.52 3.04 2.80 3.51 4.49 -52.31%
  QoQ % -49.83% 17.06% -17.11% 8.57% -20.23% -21.83% -
  Horiz. % 32.96% 65.70% 56.12% 67.71% 62.36% 78.17% 100.00%
DPS 0.00 0.80 0.40 0.60 0.00 1.60 0.00 -
  QoQ % 0.00% 100.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 25.00% 37.50% 0.00% 100.00% -
NAPS 0.8300 0.8300 0.8200 0.8200 0.8200 0.8100 0.8200 0.81%
  QoQ % 0.00% 1.22% 0.00% 0.00% 1.23% -1.22% -
  Horiz. % 101.22% 101.22% 100.00% 100.00% 100.00% 98.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 25.00 24.15 23.95 23.94 22.82 23.29 23.55 4.07%
  QoQ % 3.52% 0.84% 0.04% 4.91% -2.02% -1.10% -
  Horiz. % 106.16% 102.55% 101.70% 101.66% 96.90% 98.90% 100.00%
EPS 0.47 0.95 0.80 0.97 0.89 1.10 1.41 -51.96%
  QoQ % -50.53% 18.75% -17.53% 8.99% -19.09% -21.99% -
  Horiz. % 33.33% 67.38% 56.74% 68.79% 63.12% 78.01% 100.00%
DPS 0.00 0.26 0.13 0.19 0.00 0.51 0.00 -
  QoQ % 0.00% 100.00% -31.58% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.98% 25.49% 37.25% 0.00% 100.00% -
NAPS 0.2656 0.2660 0.2614 0.2619 0.2605 0.2558 0.2579 1.98%
  QoQ % -0.15% 1.76% -0.19% 0.54% 1.84% -0.81% -
  Horiz. % 102.99% 103.14% 101.36% 101.55% 101.01% 99.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 1.2600 1.2300 1.3400 1.3200 1.3000 1.3300 1.3900 -
P/RPS 1.61 1.63 1.78 1.76 1.81 1.80 1.86 -9.18%
  QoQ % -1.23% -8.43% 1.14% -2.76% 0.56% -3.23% -
  Horiz. % 86.56% 87.63% 95.70% 94.62% 97.31% 96.77% 100.00%
P/EPS 85.14 41.69 53.17 43.42 46.43 38.22 30.93 96.53%
  QoQ % 104.22% -21.59% 22.46% -6.48% 21.48% 23.57% -
  Horiz. % 275.27% 134.79% 171.90% 140.38% 150.11% 123.57% 100.00%
EY 1.17 2.40 1.88 2.30 2.15 2.62 3.23 -49.22%
  QoQ % -51.25% 27.66% -18.26% 6.98% -17.94% -18.89% -
  Horiz. % 36.22% 74.30% 58.20% 71.21% 66.56% 81.11% 100.00%
DY 0.00 0.65 0.30 0.45 0.00 1.20 0.00 -
  QoQ % 0.00% 116.67% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 54.17% 25.00% 37.50% 0.00% 100.00% -
P/NAPS 1.52 1.48 1.63 1.61 1.59 1.64 1.70 -7.20%
  QoQ % 2.70% -9.20% 1.24% 1.26% -3.05% -3.53% -
  Horiz. % 89.41% 87.06% 95.88% 94.71% 93.53% 96.47% 100.00%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 27/09/17 30/06/17 28/03/17 28/12/16 27/09/16 29/06/16 30/03/16 -
Price 1.0300 1.3100 1.2700 1.2600 1.3300 1.3400 1.3700 -
P/RPS 1.32 1.74 1.69 1.68 1.85 1.82 1.83 -19.59%
  QoQ % -24.14% 2.96% 0.60% -9.19% 1.65% -0.55% -
  Horiz. % 72.13% 95.08% 92.35% 91.80% 101.09% 99.45% 100.00%
P/EPS 69.59 44.41 50.40 41.45 47.50 38.51 30.49 73.44%
  QoQ % 56.70% -11.88% 21.59% -12.74% 23.34% 26.30% -
  Horiz. % 228.24% 145.65% 165.30% 135.95% 155.79% 126.30% 100.00%
EY 1.44 2.25 1.98 2.41 2.11 2.60 3.28 -42.26%
  QoQ % -36.00% 13.64% -17.84% 14.22% -18.85% -20.73% -
  Horiz. % 43.90% 68.60% 60.37% 73.48% 64.33% 79.27% 100.00%
DY 0.00 0.61 0.31 0.48 0.00 1.19 0.00 -
  QoQ % 0.00% 96.77% -35.42% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 51.26% 26.05% 40.34% 0.00% 100.00% -
P/NAPS 1.24 1.58 1.55 1.54 1.62 1.65 1.67 -18.02%
  QoQ % -21.52% 1.94% 0.65% -4.94% -1.82% -1.20% -
  Horiz. % 74.25% 94.61% 92.81% 92.22% 97.01% 98.80% 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.
 


TOP ARTICLES

1. Rich Malaysians must do their bit: Follow China's example - Koon Yew Yin Koon Yew Yin's Blog
2. RECORD-HIGH EXPORTS GIVE INDONESIA MUCH-NEEDED BOOST FOR GROWTH (And these 7 Palm Oil Stocks will benefit, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technology : AIMFLEX , DNEX , INARI , UNISEM , VITROX 5G TECH MANUFACTURING
4. CBP解禁,顶级何去何从?/黄詝瀚 特雷观点 • Tradeview
5. Gloves - Talks on Windfall Tax Returns HLBank Research Highlights
6. Japanese doctor who lived to 105—his spartan diet, views on retirement, and other rare longevity tips THE INVESTMENT APPROACH OF CALVIN TAN
7. Kelington Group - Bonanza! And More to Come Kenanga Research & Investment
8. Kelington Group Bhd - Exceeding expectations with record win M+ Online Research Articles
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS