Highlights

[SOLID] QoQ Cumulative Quarter Result on 2014-04-30 [#4]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 26-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 30-Apr-2014  [#4]
Profit Trend QoQ -     43.29%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 102,225 67,886 31,484 118,081 89,819 58,415 27,104 141.71%
  QoQ % 50.58% 115.62% -73.34% 31.47% 53.76% 115.52% -
  Horiz. % 377.16% 250.46% 116.16% 435.66% 331.39% 215.52% 100.00%
PBT 10,375 7,171 3,005 10,925 7,738 4,223 1,807 219.62%
  QoQ % 44.68% 138.64% -72.49% 41.19% 83.23% 133.70% -
  Horiz. % 574.16% 396.85% 166.30% 604.59% 428.22% 233.70% 100.00%
Tax -2,749 -1,795 -788 -3,481 -2,518 -1,589 -614 170.91%
  QoQ % -53.15% -127.79% 77.36% -38.24% -58.46% -158.79% -
  Horiz. % 447.72% 292.35% 128.34% 566.94% 410.10% 258.79% 100.00%
NP 7,626 5,376 2,217 7,444 5,220 2,634 1,193 243.27%
  QoQ % 41.85% 142.49% -70.22% 42.61% 98.18% 120.79% -
  Horiz. % 639.23% 450.63% 185.83% 623.97% 437.55% 220.79% 100.00%
NP to SH 7,609 5,364 2,234 7,454 5,202 2,590 1,162 248.81%
  QoQ % 41.85% 140.11% -70.03% 43.29% 100.85% 122.89% -
  Horiz. % 654.82% 461.62% 192.25% 641.48% 447.68% 222.89% 100.00%
Tax Rate 26.50 % 25.03 % 26.22 % 31.86 % 32.54 % 37.63 % 33.98 % -15.24%
  QoQ % 5.87% -4.54% -17.70% -2.09% -13.53% 10.74% -
  Horiz. % 77.99% 73.66% 77.16% 93.76% 95.76% 110.74% 100.00%
Total Cost 94,599 62,510 29,267 110,637 84,599 55,781 25,911 136.54%
  QoQ % 51.33% 113.59% -73.55% 30.78% 51.66% 115.28% -
  Horiz. % 365.09% 241.25% 112.95% 426.99% 326.50% 215.28% 100.00%
Net Worth 96,050 95,892 92,958 82,213 78,295 70,975 65,578 28.88%
  QoQ % 0.16% 3.16% 13.07% 5.00% 10.31% 8.23% -
  Horiz. % 146.47% 146.23% 141.75% 125.37% 119.39% 108.23% 100.00%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 15 - - - - 74 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.09% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 0.20 % - % - % - % - % 2.88 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 6.94% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 96,050 95,892 92,958 82,213 78,295 70,975 65,578 28.88%
  QoQ % 0.16% 3.16% 13.07% 5.00% 10.31% 8.23% -
  Horiz. % 146.47% 146.23% 141.75% 125.37% 119.39% 108.23% 100.00%
NOSH 150,078 149,832 149,932 137,022 132,704 124,519 115,049 19.33%
  QoQ % 0.16% -0.07% 9.42% 3.25% 6.57% 8.23% -
  Horiz. % 130.45% 130.23% 130.32% 119.10% 115.35% 108.23% 100.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 7.46 % 7.92 % 7.04 % 6.30 % 5.81 % 4.51 % 4.40 % 42.05%
  QoQ % -5.81% 12.50% 11.75% 8.43% 28.82% 2.50% -
  Horiz. % 169.55% 180.00% 160.00% 143.18% 132.05% 102.50% 100.00%
ROE 7.92 % 5.59 % 2.40 % 9.07 % 6.64 % 3.65 % 1.77 % 170.80%
  QoQ % 41.68% 132.92% -73.54% 36.60% 81.92% 106.21% -
  Horiz. % 447.46% 315.82% 135.59% 512.43% 375.14% 206.21% 100.00%
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 68.11 45.31 21.00 86.18 67.68 46.91 23.56 102.54%
  QoQ % 50.32% 115.76% -75.63% 27.33% 44.28% 99.11% -
  Horiz. % 289.09% 192.32% 89.13% 365.79% 287.27% 199.11% 100.00%
EPS 5.07 3.58 1.49 5.44 3.92 2.08 1.01 192.31%
  QoQ % 41.62% 140.27% -72.61% 38.78% 88.46% 105.94% -
  Horiz. % 501.98% 354.46% 147.52% 538.61% 388.12% 205.94% 100.00%
DPS 0.01 0.00 0.00 0.00 0.00 0.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 16.67% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6400 0.6400 0.6200 0.6000 0.5900 0.5700 0.5700 8.01%
  QoQ % 0.00% 3.23% 3.33% 1.69% 3.51% 0.00% -
  Horiz. % 112.28% 112.28% 108.77% 105.26% 103.51% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 393,271
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 25.99 17.26 8.01 30.03 22.84 14.85 6.89 141.74%
  QoQ % 50.58% 115.48% -73.33% 31.48% 53.80% 115.53% -
  Horiz. % 377.21% 250.51% 116.26% 435.85% 331.49% 215.53% 100.00%
EPS 1.93 1.36 0.57 1.90 1.32 0.66 0.30 244.73%
  QoQ % 41.91% 138.60% -70.00% 43.94% 100.00% 120.00% -
  Horiz. % 643.33% 453.33% 190.00% 633.33% 440.00% 220.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2442 0.2438 0.2364 0.2090 0.1991 0.1805 0.1668 28.84%
  QoQ % 0.16% 3.13% 13.11% 4.97% 10.30% 8.21% -
  Horiz. % 146.40% 146.16% 141.73% 125.30% 119.36% 108.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 - -
Price 1.6400 1.0700 0.8800 0.8500 0.6550 0.6850 0.0000 -
P/RPS 2.41 2.36 4.19 0.99 0.97 1.46 0.00 -
  QoQ % 2.12% -43.68% 323.23% 2.06% -33.56% 0.00% -
  Horiz. % 165.07% 161.64% 286.99% 67.81% 66.44% 100.00% -
P/EPS 32.35 29.89 59.06 15.63 16.71 32.93 0.00 -
  QoQ % 8.23% -49.39% 277.86% -6.46% -49.26% 0.00% -
  Horiz. % 98.24% 90.77% 179.35% 47.46% 50.74% 100.00% -
EY 3.09 3.35 1.69 6.40 5.98 3.04 0.00 -
  QoQ % -7.76% 98.22% -73.59% 7.02% 96.71% 0.00% -
  Horiz. % 101.64% 110.20% 55.59% 210.53% 196.71% 100.00% -
DY 0.01 0.00 0.00 0.00 0.00 0.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11.11% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.56 1.67 1.42 1.42 1.11 1.20 0.00 -
  QoQ % 53.29% 17.61% 0.00% 27.93% -7.50% 0.00% -
  Horiz. % 213.33% 139.17% 118.33% 118.33% 92.50% 100.00% -
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 24/03/15 29/12/14 25/09/14 26/06/14 25/03/14 30/12/13 - -
Price 1.6100 1.5500 0.8850 0.8850 0.8300 0.7150 0.0000 -
P/RPS 2.36 3.42 4.21 1.03 1.23 1.52 0.00 -
  QoQ % -30.99% -18.76% 308.74% -16.26% -19.08% 0.00% -
  Horiz. % 155.26% 225.00% 276.97% 67.76% 80.92% 100.00% -
P/EPS 31.76 43.30 59.40 16.27 21.17 34.38 0.00 -
  QoQ % -26.65% -27.10% 265.09% -23.15% -38.42% 0.00% -
  Horiz. % 92.38% 125.95% 172.77% 47.32% 61.58% 100.00% -
EY 3.15 2.31 1.68 6.15 4.72 2.91 0.00 -
  QoQ % 36.36% 37.50% -72.68% 30.30% 62.20% 0.00% -
  Horiz. % 108.25% 79.38% 57.73% 211.34% 162.20% 100.00% -
DY 0.01 0.00 0.00 0.00 0.00 0.08 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12.50% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.52 2.42 1.43 1.47 1.41 1.25 0.00 -
  QoQ % 4.13% 69.23% -2.72% 4.26% 12.80% 0.00% -
  Horiz. % 201.60% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers