Highlights

[SOLID] QoQ Cumulative Quarter Result on 2015-01-31 [#3]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 24-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Jan-2015  [#3]
Profit Trend QoQ -     41.85%    YoY -     46.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 61,548 28,326 133,282 102,225 67,886 31,484 118,081 -35.16%
  QoQ % 117.28% -78.75% 30.38% 50.58% 115.62% -73.34% -
  Horiz. % 52.12% 23.99% 112.87% 86.57% 57.49% 26.66% 100.00%
PBT 5,725 2,030 13,292 10,375 7,171 3,005 10,925 -34.93%
  QoQ % 182.02% -84.73% 28.12% 44.68% 138.64% -72.49% -
  Horiz. % 52.40% 18.58% 121.67% 94.97% 65.64% 27.51% 100.00%
Tax -1,606 -573 -3,798 -2,749 -1,795 -788 -3,481 -40.21%
  QoQ % -180.28% 84.91% -38.16% -53.15% -127.79% 77.36% -
  Horiz. % 46.14% 16.46% 109.11% 78.97% 51.57% 22.64% 100.00%
NP 4,119 1,457 9,494 7,626 5,376 2,217 7,444 -32.53%
  QoQ % 182.70% -84.65% 24.50% 41.85% 142.49% -70.22% -
  Horiz. % 55.33% 19.57% 127.54% 102.44% 72.22% 29.78% 100.00%
NP to SH 4,180 1,459 9,546 7,609 5,364 2,234 7,454 -31.93%
  QoQ % 186.50% -84.72% 25.46% 41.85% 140.11% -70.03% -
  Horiz. % 56.08% 19.57% 128.07% 102.08% 71.96% 29.97% 100.00%
Tax Rate 28.05 % 28.23 % 28.57 % 26.50 % 25.03 % 26.22 % 31.86 % -8.12%
  QoQ % -0.64% -1.19% 7.81% 5.87% -4.54% -17.70% -
  Horiz. % 88.04% 88.61% 89.67% 83.18% 78.56% 82.30% 100.00%
Total Cost 57,429 26,869 123,788 94,599 62,510 29,267 110,637 -35.33%
  QoQ % 113.74% -78.29% 30.86% 51.33% 113.59% -73.55% -
  Horiz. % 51.91% 24.29% 111.89% 85.50% 56.50% 26.45% 100.00%
Net Worth 119,428 112,596 97,428 96,050 95,892 92,958 82,213 28.18%
  QoQ % 6.07% 15.57% 1.43% 0.16% 3.16% 13.07% -
  Horiz. % 145.27% 136.96% 118.51% 116.83% 116.64% 113.07% 100.00%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - 44 15 - - - -
  QoQ % 0.00% 0.00% 199.63% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 299.63% 100.00% - - -
Div Payout % - % - % 0.47 % 0.20 % - % - % - % -
  QoQ % 0.00% 0.00% 135.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 235.00% 100.00% - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 119,428 112,596 97,428 96,050 95,892 92,958 82,213 28.18%
  QoQ % 6.07% 15.57% 1.43% 0.16% 3.16% 13.07% -
  Horiz. % 145.27% 136.96% 118.51% 116.83% 116.64% 113.07% 100.00%
NOSH 161,389 158,586 149,889 150,078 149,832 149,932 137,022 11.50%
  QoQ % 1.77% 5.80% -0.13% 0.16% -0.07% 9.42% -
  Horiz. % 117.78% 115.74% 109.39% 109.53% 109.35% 109.42% 100.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 6.69 % 5.14 % 7.12 % 7.46 % 7.92 % 7.04 % 6.30 % 4.07%
  QoQ % 30.16% -27.81% -4.56% -5.81% 12.50% 11.75% -
  Horiz. % 106.19% 81.59% 113.02% 118.41% 125.71% 111.75% 100.00%
ROE 3.50 % 1.30 % 9.80 % 7.92 % 5.59 % 2.40 % 9.07 % -46.90%
  QoQ % 169.23% -86.73% 23.74% 41.68% 132.92% -73.54% -
  Horiz. % 38.59% 14.33% 108.05% 87.32% 61.63% 26.46% 100.00%
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 38.14 17.86 88.92 68.11 45.31 21.00 86.18 -41.84%
  QoQ % 113.55% -79.91% 30.55% 50.32% 115.76% -75.63% -
  Horiz. % 44.26% 20.72% 103.18% 79.03% 52.58% 24.37% 100.00%
EPS 2.59 0.92 6.36 5.07 3.58 1.49 5.44 -38.95%
  QoQ % 181.52% -85.53% 25.44% 41.62% 140.27% -72.61% -
  Horiz. % 47.61% 16.91% 116.91% 93.20% 65.81% 27.39% 100.00%
DPS 0.00 0.00 0.03 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 300.00% 100.00% - - -
NAPS 0.7400 0.7100 0.6500 0.6400 0.6400 0.6200 0.6000 14.96%
  QoQ % 4.23% 9.23% 1.56% 0.00% 3.23% 3.33% -
  Horiz. % 123.33% 118.33% 108.33% 106.67% 106.67% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 393,271
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 15.65 7.20 33.89 25.99 17.26 8.01 30.03 -35.16%
  QoQ % 117.36% -78.75% 30.40% 50.58% 115.48% -73.33% -
  Horiz. % 52.11% 23.98% 112.85% 86.55% 57.48% 26.67% 100.00%
EPS 1.06 0.37 2.43 1.93 1.36 0.57 1.90 -32.16%
  QoQ % 186.49% -84.77% 25.91% 41.91% 138.60% -70.00% -
  Horiz. % 55.79% 19.47% 127.89% 101.58% 71.58% 30.00% 100.00%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.3037 0.2863 0.2477 0.2442 0.2438 0.2364 0.2090 28.20%
  QoQ % 6.08% 15.58% 1.43% 0.16% 3.13% 13.11% -
  Horiz. % 145.31% 136.99% 118.52% 116.84% 116.65% 113.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 1.9000 1.6800 1.4900 1.6400 1.0700 0.8800 0.8500 -
P/RPS 4.98 9.41 1.68 2.41 2.36 4.19 0.99 192.72%
  QoQ % -47.08% 460.12% -30.29% 2.12% -43.68% 323.23% -
  Horiz. % 503.03% 950.51% 169.70% 243.43% 238.38% 423.23% 100.00%
P/EPS 73.36 182.61 23.40 32.35 29.89 59.06 15.63 179.54%
  QoQ % -59.83% 680.38% -27.67% 8.23% -49.39% 277.86% -
  Horiz. % 469.35% 1,168.33% 149.71% 206.97% 191.23% 377.86% 100.00%
EY 1.36 0.55 4.27 3.09 3.35 1.69 6.40 -64.29%
  QoQ % 147.27% -87.12% 38.19% -7.76% 98.22% -73.59% -
  Horiz. % 21.25% 8.59% 66.72% 48.28% 52.34% 26.41% 100.00%
DY 0.00 0.00 0.02 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 100.00% - - -
P/NAPS 2.57 2.37 2.29 2.56 1.67 1.42 1.42 48.35%
  QoQ % 8.44% 3.49% -10.55% 53.29% 17.61% 0.00% -
  Horiz. % 180.99% 166.90% 161.27% 180.28% 117.61% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 28/12/15 22/09/15 29/06/15 24/03/15 29/12/14 25/09/14 26/06/14 -
Price 1.4500 1.6500 1.6200 1.6100 1.5500 0.8850 0.8850 -
P/RPS 3.80 9.24 1.82 2.36 3.42 4.21 1.03 138.19%
  QoQ % -58.87% 407.69% -22.88% -30.99% -18.76% 308.74% -
  Horiz. % 368.93% 897.09% 176.70% 229.13% 332.04% 408.74% 100.00%
P/EPS 55.98 179.35 25.44 31.76 43.30 59.40 16.27 127.40%
  QoQ % -68.79% 604.99% -19.90% -26.65% -27.10% 265.09% -
  Horiz. % 344.07% 1,102.34% 156.36% 195.21% 266.13% 365.09% 100.00%
EY 1.79 0.56 3.93 3.15 2.31 1.68 6.15 -55.98%
  QoQ % 219.64% -85.75% 24.76% 36.36% 37.50% -72.68% -
  Horiz. % 29.11% 9.11% 63.90% 51.22% 37.56% 27.32% 100.00%
DY 0.00 0.00 0.02 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 100.00% - - -
P/NAPS 1.96 2.32 2.49 2.52 2.42 1.43 1.47 21.08%
  QoQ % -15.52% -6.83% -1.19% 4.13% 69.23% -2.72% -
  Horiz. % 133.33% 157.82% 169.39% 171.43% 164.63% 97.28% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers