Highlights

[SOLID] QoQ Cumulative Quarter Result on 2016-04-30 [#4]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 29-Jun-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 30-Apr-2016  [#4]
Profit Trend QoQ -     3.67%    YoY -     -40.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 93,282 62,167 29,628 120,953 91,753 61,548 28,326 120.55%
  QoQ % 50.05% 109.83% -75.50% 31.82% 49.08% 117.28% -
  Horiz. % 329.32% 219.47% 104.60% 427.00% 323.92% 217.28% 100.00%
PBT 5,141 3,825 1,701 8,473 7,885 5,725 2,030 85.27%
  QoQ % 34.41% 124.87% -79.92% 7.46% 37.73% 182.02% -
  Horiz. % 253.25% 188.42% 83.79% 417.39% 388.42% 282.02% 100.00%
Tax -2,035 -1,304 -546 -2,912 -2,495 -1,606 -573 131.88%
  QoQ % -56.06% -138.83% 81.25% -16.71% -55.35% -180.28% -
  Horiz. % 355.15% 227.57% 95.29% 508.20% 435.43% 280.28% 100.00%
NP 3,106 2,521 1,155 5,561 5,390 4,119 1,457 65.26%
  QoQ % 23.21% 118.27% -79.23% 3.17% 30.86% 182.70% -
  Horiz. % 213.18% 173.03% 79.27% 381.67% 369.94% 282.70% 100.00%
NP to SH 3,129 2,521 1,155 5,707 5,505 4,180 1,459 65.92%
  QoQ % 24.12% 118.27% -79.76% 3.67% 31.70% 186.50% -
  Horiz. % 214.46% 172.79% 79.16% 391.16% 377.31% 286.50% 100.00%
Tax Rate 39.58 % 34.09 % 32.10 % 34.37 % 31.64 % 28.05 % 28.23 % 25.14%
  QoQ % 16.10% 6.20% -6.60% 8.63% 12.80% -0.64% -
  Horiz. % 140.21% 120.76% 113.71% 121.75% 112.08% 99.36% 100.00%
Total Cost 90,176 59,646 28,473 115,392 86,363 57,429 26,869 123.34%
  QoQ % 51.19% 109.48% -75.32% 33.61% 50.38% 113.74% -
  Horiz. % 335.61% 221.99% 105.97% 429.46% 321.42% 213.74% 100.00%
Net Worth 135,755 136,001 135,300 132,835 133,949 119,428 112,596 13.22%
  QoQ % -0.18% 0.52% 1.86% -0.83% 12.16% 6.07% -
  Horiz. % 120.57% 120.79% 120.16% 117.97% 118.96% 106.07% 100.00%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 496 497 - 2,623 - - - -
  QoQ % -0.18% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.93% 18.96% 0.00% 100.00% - - -
Div Payout % 15.87 % 19.74 % - % 45.98 % - % - % - % -
  QoQ % -19.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.52% 42.93% 0.00% 100.00% - - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 135,755 136,001 135,300 132,835 133,949 119,428 112,596 13.22%
  QoQ % -0.18% 0.52% 1.86% -0.83% 12.16% 6.07% -
  Horiz. % 120.57% 120.79% 120.16% 117.97% 118.96% 106.07% 100.00%
NOSH 165,555 165,855 165,000 163,994 163,353 161,389 158,586 2.90%
  QoQ % -0.18% 0.52% 0.61% 0.39% 1.22% 1.77% -
  Horiz. % 104.39% 104.58% 104.04% 103.41% 103.01% 101.77% 100.00%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 3.33 % 4.06 % 3.90 % 4.60 % 5.87 % 6.69 % 5.14 % -25.03%
  QoQ % -17.98% 4.10% -15.22% -21.64% -12.26% 30.16% -
  Horiz. % 64.79% 78.99% 75.88% 89.49% 114.20% 130.16% 100.00%
ROE 2.30 % 1.85 % 0.85 % 4.30 % 4.11 % 3.50 % 1.30 % 46.03%
  QoQ % 24.32% 117.65% -80.23% 4.62% 17.43% 169.23% -
  Horiz. % 176.92% 142.31% 65.38% 330.77% 316.15% 269.23% 100.00%
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 56.34 37.48 17.96 73.75 56.17 38.14 17.86 114.34%
  QoQ % 50.32% 108.69% -75.65% 31.30% 47.27% 113.55% -
  Horiz. % 315.45% 209.85% 100.56% 412.93% 314.50% 213.55% 100.00%
EPS 1.89 1.52 0.70 3.51 3.37 2.59 0.92 61.25%
  QoQ % 24.34% 117.14% -80.06% 4.15% 30.12% 181.52% -
  Horiz. % 205.43% 165.22% 76.09% 381.52% 366.30% 281.52% 100.00%
DPS 0.30 0.30 0.00 1.60 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.75% 18.75% 0.00% 100.00% - - -
NAPS 0.8200 0.8200 0.8200 0.8100 0.8200 0.7400 0.7100 10.03%
  QoQ % 0.00% 0.00% 1.23% -1.22% 10.81% 4.23% -
  Horiz. % 115.49% 115.49% 115.49% 114.08% 115.49% 104.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 392,130
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 23.79 15.85 7.56 30.85 23.40 15.70 7.22 120.63%
  QoQ % 50.09% 109.66% -75.49% 31.84% 49.04% 117.45% -
  Horiz. % 329.50% 219.53% 104.71% 427.29% 324.10% 217.45% 100.00%
EPS 0.80 0.64 0.29 1.46 1.40 1.07 0.37 66.82%
  QoQ % 25.00% 120.69% -80.14% 4.29% 30.84% 189.19% -
  Horiz. % 216.22% 172.97% 78.38% 394.59% 378.38% 289.19% 100.00%
DPS 0.13 0.13 0.00 0.67 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19.40% 19.40% 0.00% 100.00% - - -
NAPS 0.3462 0.3468 0.3450 0.3388 0.3416 0.3046 0.2871 13.23%
  QoQ % -0.17% 0.52% 1.83% -0.82% 12.15% 6.10% -
  Horiz. % 120.59% 120.79% 120.17% 118.01% 118.98% 106.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 1.3400 1.3200 1.3000 1.3300 1.3900 1.9000 1.6800 -
P/RPS 2.38 3.52 7.24 1.80 2.47 4.98 9.41 -59.84%
  QoQ % -32.39% -51.38% 302.22% -27.13% -50.40% -47.08% -
  Horiz. % 25.29% 37.41% 76.94% 19.13% 26.25% 52.92% 100.00%
P/EPS 70.90 86.84 185.71 38.22 41.25 73.36 182.61 -46.63%
  QoQ % -18.36% -53.24% 385.90% -7.35% -43.77% -59.83% -
  Horiz. % 38.83% 47.55% 101.70% 20.93% 22.59% 40.17% 100.00%
EY 1.41 1.15 0.54 2.62 2.42 1.36 0.55 86.78%
  QoQ % 22.61% 112.96% -79.39% 8.26% 77.94% 147.27% -
  Horiz. % 256.36% 209.09% 98.18% 476.36% 440.00% 247.27% 100.00%
DY 0.22 0.23 0.00 1.20 0.00 0.00 0.00 -
  QoQ % -4.35% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.33% 19.17% 0.00% 100.00% - - -
P/NAPS 1.63 1.61 1.59 1.64 1.70 2.57 2.37 -22.00%
  QoQ % 1.24% 1.26% -3.05% -3.53% -33.85% 8.44% -
  Horiz. % 68.78% 67.93% 67.09% 69.20% 71.73% 108.44% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 28/03/17 28/12/16 27/09/16 29/06/16 30/03/16 28/12/15 22/09/15 -
Price 1.2700 1.2600 1.3300 1.3400 1.3700 1.4500 1.6500 -
P/RPS 2.25 3.36 7.41 1.82 2.44 3.80 9.24 -60.84%
  QoQ % -33.04% -54.66% 307.14% -25.41% -35.79% -58.87% -
  Horiz. % 24.35% 36.36% 80.19% 19.70% 26.41% 41.13% 100.00%
P/EPS 67.20 82.89 190.00 38.51 40.65 55.98 179.35 -47.87%
  QoQ % -18.93% -56.37% 393.38% -5.26% -27.38% -68.79% -
  Horiz. % 37.47% 46.22% 105.94% 21.47% 22.67% 31.21% 100.00%
EY 1.49 1.21 0.53 2.60 2.46 1.79 0.56 91.45%
  QoQ % 23.14% 128.30% -79.62% 5.69% 37.43% 219.64% -
  Horiz. % 266.07% 216.07% 94.64% 464.29% 439.29% 319.64% 100.00%
DY 0.24 0.24 0.00 1.19 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.17% 20.17% 0.00% 100.00% - - -
P/NAPS 1.55 1.54 1.62 1.65 1.67 1.96 2.32 -23.48%
  QoQ % 0.65% -4.94% -1.82% -1.20% -14.80% -15.52% -
  Horiz. % 66.81% 66.38% 69.83% 71.12% 71.98% 84.48% 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.
 


 

357  292  521  747 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34-0.035 
 HSI-C5J 0.255-0.045 
 HSI-H6Q 0.30+0.035 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 FOCUS 0.16+0.015 
 SAPNRG 0.315+0.005 
 LAMBO 0.065+0.005 
 BJLAND 0.195+0.005 
 REACH 0.195-0.015 
Partners & Brokers