Highlights

[SOLID] QoQ Cumulative Quarter Result on 2015-04-30 [#4]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 29-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 30-Apr-2015  [#4]
Profit Trend QoQ -     25.46%    YoY -     28.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 91,753 61,548 28,326 133,282 102,225 67,886 31,484 103.63%
  QoQ % 49.08% 117.28% -78.75% 30.38% 50.58% 115.62% -
  Horiz. % 291.43% 195.49% 89.97% 423.33% 324.69% 215.62% 100.00%
PBT 7,885 5,725 2,030 13,292 10,375 7,171 3,005 89.91%
  QoQ % 37.73% 182.02% -84.73% 28.12% 44.68% 138.64% -
  Horiz. % 262.40% 190.52% 67.55% 442.33% 345.26% 238.64% 100.00%
Tax -2,495 -1,606 -573 -3,798 -2,749 -1,795 -788 115.17%
  QoQ % -55.35% -180.28% 84.91% -38.16% -53.15% -127.79% -
  Horiz. % 316.62% 203.81% 72.72% 481.98% 348.86% 227.79% 100.00%
NP 5,390 4,119 1,457 9,494 7,626 5,376 2,217 80.51%
  QoQ % 30.86% 182.70% -84.65% 24.50% 41.85% 142.49% -
  Horiz. % 243.12% 185.79% 65.72% 428.24% 343.98% 242.49% 100.00%
NP to SH 5,505 4,180 1,459 9,546 7,609 5,364 2,234 82.14%
  QoQ % 31.70% 186.50% -84.72% 25.46% 41.85% 140.11% -
  Horiz. % 246.42% 187.11% 65.31% 427.31% 340.60% 240.11% 100.00%
Tax Rate 31.64 % 28.05 % 28.23 % 28.57 % 26.50 % 25.03 % 26.22 % 13.31%
  QoQ % 12.80% -0.64% -1.19% 7.81% 5.87% -4.54% -
  Horiz. % 120.67% 106.98% 107.67% 108.96% 101.07% 95.46% 100.00%
Total Cost 86,363 57,429 26,869 123,788 94,599 62,510 29,267 105.33%
  QoQ % 50.38% 113.74% -78.29% 30.86% 51.33% 113.59% -
  Horiz. % 295.09% 196.22% 91.81% 422.96% 323.23% 213.59% 100.00%
Net Worth 133,949 119,428 112,596 97,428 96,050 95,892 92,958 27.49%
  QoQ % 12.16% 6.07% 15.57% 1.43% 0.16% 3.16% -
  Horiz. % 144.10% 128.48% 121.13% 104.81% 103.33% 103.16% 100.00%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - 44 15 - - -
  QoQ % 0.00% 0.00% 0.00% 199.63% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 299.63% 100.00% - -
Div Payout % - % - % - % 0.47 % 0.20 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 135.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 235.00% 100.00% - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 133,949 119,428 112,596 97,428 96,050 95,892 92,958 27.49%
  QoQ % 12.16% 6.07% 15.57% 1.43% 0.16% 3.16% -
  Horiz. % 144.10% 128.48% 121.13% 104.81% 103.33% 103.16% 100.00%
NOSH 163,353 161,389 158,586 149,889 150,078 149,832 149,932 5.87%
  QoQ % 1.22% 1.77% 5.80% -0.13% 0.16% -0.07% -
  Horiz. % 108.95% 107.64% 105.77% 99.97% 100.10% 99.93% 100.00%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 5.87 % 6.69 % 5.14 % 7.12 % 7.46 % 7.92 % 7.04 % -11.38%
  QoQ % -12.26% 30.16% -27.81% -4.56% -5.81% 12.50% -
  Horiz. % 83.38% 95.03% 73.01% 101.14% 105.97% 112.50% 100.00%
ROE 4.11 % 3.50 % 1.30 % 9.80 % 7.92 % 5.59 % 2.40 % 43.00%
  QoQ % 17.43% 169.23% -86.73% 23.74% 41.68% 132.92% -
  Horiz. % 171.25% 145.83% 54.17% 408.33% 330.00% 232.92% 100.00%
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 56.17 38.14 17.86 88.92 68.11 45.31 21.00 92.34%
  QoQ % 47.27% 113.55% -79.91% 30.55% 50.32% 115.76% -
  Horiz. % 267.48% 181.62% 85.05% 423.43% 324.33% 215.76% 100.00%
EPS 3.37 2.59 0.92 6.36 5.07 3.58 1.49 72.05%
  QoQ % 30.12% 181.52% -85.53% 25.44% 41.62% 140.27% -
  Horiz. % 226.17% 173.83% 61.74% 426.85% 340.27% 240.27% 100.00%
DPS 0.00 0.00 0.00 0.03 0.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 300.00% 100.00% - -
NAPS 0.8200 0.7400 0.7100 0.6500 0.6400 0.6400 0.6200 20.43%
  QoQ % 10.81% 4.23% 9.23% 1.56% 0.00% 3.23% -
  Horiz. % 132.26% 119.35% 114.52% 104.84% 103.23% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 393,271
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 23.33 15.65 7.20 33.89 25.99 17.26 8.01 103.55%
  QoQ % 49.07% 117.36% -78.75% 30.40% 50.58% 115.48% -
  Horiz. % 291.26% 195.38% 89.89% 423.10% 324.47% 215.48% 100.00%
EPS 1.40 1.06 0.37 2.43 1.93 1.36 0.57 81.74%
  QoQ % 32.08% 186.49% -84.77% 25.91% 41.91% 138.60% -
  Horiz. % 245.61% 185.96% 64.91% 426.32% 338.60% 238.60% 100.00%
DPS 0.00 0.00 0.00 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% 0.00% 100.00% - - -
NAPS 0.3406 0.3037 0.2863 0.2477 0.2442 0.2438 0.2364 27.48%
  QoQ % 12.15% 6.08% 15.58% 1.43% 0.16% 3.13% -
  Horiz. % 144.08% 128.47% 121.11% 104.78% 103.30% 103.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 1.3900 1.9000 1.6800 1.4900 1.6400 1.0700 0.8800 -
P/RPS 2.47 4.98 9.41 1.68 2.41 2.36 4.19 -29.63%
  QoQ % -50.40% -47.08% 460.12% -30.29% 2.12% -43.68% -
  Horiz. % 58.95% 118.85% 224.58% 40.10% 57.52% 56.32% 100.00%
P/EPS 41.25 73.36 182.61 23.40 32.35 29.89 59.06 -21.23%
  QoQ % -43.77% -59.83% 680.38% -27.67% 8.23% -49.39% -
  Horiz. % 69.84% 124.21% 309.19% 39.62% 54.77% 50.61% 100.00%
EY 2.42 1.36 0.55 4.27 3.09 3.35 1.69 26.96%
  QoQ % 77.94% 147.27% -87.12% 38.19% -7.76% 98.22% -
  Horiz. % 143.20% 80.47% 32.54% 252.66% 182.84% 198.22% 100.00%
DY 0.00 0.00 0.00 0.02 0.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 100.00% - -
P/NAPS 1.70 2.57 2.37 2.29 2.56 1.67 1.42 12.71%
  QoQ % -33.85% 8.44% 3.49% -10.55% 53.29% 17.61% -
  Horiz. % 119.72% 180.99% 166.90% 161.27% 180.28% 117.61% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 30/03/16 28/12/15 22/09/15 29/06/15 24/03/15 29/12/14 25/09/14 -
Price 1.3700 1.4500 1.6500 1.6200 1.6100 1.5500 0.8850 -
P/RPS 2.44 3.80 9.24 1.82 2.36 3.42 4.21 -30.42%
  QoQ % -35.79% -58.87% 407.69% -22.88% -30.99% -18.76% -
  Horiz. % 57.96% 90.26% 219.48% 43.23% 56.06% 81.24% 100.00%
P/EPS 40.65 55.98 179.35 25.44 31.76 43.30 59.40 -22.29%
  QoQ % -27.38% -68.79% 604.99% -19.90% -26.65% -27.10% -
  Horiz. % 68.43% 94.24% 301.94% 42.83% 53.47% 72.90% 100.00%
EY 2.46 1.79 0.56 3.93 3.15 2.31 1.68 28.86%
  QoQ % 37.43% 219.64% -85.75% 24.76% 36.36% 37.50% -
  Horiz. % 146.43% 106.55% 33.33% 233.93% 187.50% 137.50% 100.00%
DY 0.00 0.00 0.00 0.02 0.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 100.00% - -
P/NAPS 1.67 1.96 2.32 2.49 2.52 2.42 1.43 10.87%
  QoQ % -14.80% -15.52% -6.83% -1.19% 4.13% 69.23% -
  Horiz. % 116.78% 137.06% 162.24% 174.13% 176.22% 169.23% 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.
 


 

229  232  528  1299 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.50+0.02 
 DGB 0.18+0.01 
 HSI-H8F 0.315+0.01 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers