Highlights

[SOLID] QoQ Cumulative Quarter Result on 2014-07-31 [#1]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 25-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Jul-2014  [#1]
Profit Trend QoQ -     -70.03%    YoY -     92.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 133,282 102,225 67,886 31,484 118,081 89,819 58,415 73.58%
  QoQ % 30.38% 50.58% 115.62% -73.34% 31.47% 53.76% -
  Horiz. % 228.16% 175.00% 116.21% 53.90% 202.14% 153.76% 100.00%
PBT 13,292 10,375 7,171 3,005 10,925 7,738 4,223 115.22%
  QoQ % 28.12% 44.68% 138.64% -72.49% 41.19% 83.23% -
  Horiz. % 314.75% 245.68% 169.81% 71.16% 258.70% 183.23% 100.00%
Tax -3,798 -2,749 -1,795 -788 -3,481 -2,518 -1,589 79.05%
  QoQ % -38.16% -53.15% -127.79% 77.36% -38.24% -58.46% -
  Horiz. % 239.02% 173.00% 112.96% 49.59% 219.07% 158.46% 100.00%
NP 9,494 7,626 5,376 2,217 7,444 5,220 2,634 135.64%
  QoQ % 24.50% 41.85% 142.49% -70.22% 42.61% 98.18% -
  Horiz. % 360.44% 289.52% 204.10% 84.17% 282.61% 198.18% 100.00%
NP to SH 9,546 7,609 5,364 2,234 7,454 5,202 2,590 139.18%
  QoQ % 25.46% 41.85% 140.11% -70.03% 43.29% 100.85% -
  Horiz. % 368.57% 293.78% 207.10% 86.25% 287.80% 200.85% 100.00%
Tax Rate 28.57 % 26.50 % 25.03 % 26.22 % 31.86 % 32.54 % 37.63 % -16.82%
  QoQ % 7.81% 5.87% -4.54% -17.70% -2.09% -13.53% -
  Horiz. % 75.92% 70.42% 66.52% 69.68% 84.67% 86.47% 100.00%
Total Cost 123,788 94,599 62,510 29,267 110,637 84,599 55,781 70.38%
  QoQ % 30.86% 51.33% 113.59% -73.55% 30.78% 51.66% -
  Horiz. % 221.92% 169.59% 112.06% 52.47% 198.34% 151.66% 100.00%
Net Worth 97,428 96,050 95,892 92,958 82,213 78,295 70,975 23.59%
  QoQ % 1.43% 0.16% 3.16% 13.07% 5.00% 10.31% -
  Horiz. % 137.27% 135.33% 135.11% 130.97% 115.83% 110.31% 100.00%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 44 15 - - - - 74 -28.78%
  QoQ % 199.63% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.19% 20.09% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 0.47 % 0.20 % - % - % - % - % 2.88 % -70.24%
  QoQ % 135.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 16.32% 6.94% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 97,428 96,050 95,892 92,958 82,213 78,295 70,975 23.59%
  QoQ % 1.43% 0.16% 3.16% 13.07% 5.00% 10.31% -
  Horiz. % 137.27% 135.33% 135.11% 130.97% 115.83% 110.31% 100.00%
NOSH 149,889 150,078 149,832 149,932 137,022 132,704 124,519 13.20%
  QoQ % -0.13% 0.16% -0.07% 9.42% 3.25% 6.57% -
  Horiz. % 120.37% 120.53% 120.33% 120.41% 110.04% 106.57% 100.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 7.12 % 7.46 % 7.92 % 7.04 % 6.30 % 5.81 % 4.51 % 35.70%
  QoQ % -4.56% -5.81% 12.50% 11.75% 8.43% 28.82% -
  Horiz. % 157.87% 165.41% 175.61% 156.10% 139.69% 128.82% 100.00%
ROE 9.80 % 7.92 % 5.59 % 2.40 % 9.07 % 6.64 % 3.65 % 93.53%
  QoQ % 23.74% 41.68% 132.92% -73.54% 36.60% 81.92% -
  Horiz. % 268.49% 216.99% 153.15% 65.75% 248.49% 181.92% 100.00%
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 88.92 68.11 45.31 21.00 86.18 67.68 46.91 53.34%
  QoQ % 30.55% 50.32% 115.76% -75.63% 27.33% 44.28% -
  Horiz. % 189.55% 145.19% 96.59% 44.77% 183.71% 144.28% 100.00%
EPS 6.36 5.07 3.58 1.49 5.44 3.92 2.08 111.10%
  QoQ % 25.44% 41.62% 140.27% -72.61% 38.78% 88.46% -
  Horiz. % 305.77% 243.75% 172.12% 71.63% 261.54% 188.46% 100.00%
DPS 0.03 0.01 0.00 0.00 0.00 0.00 0.06 -37.08%
  QoQ % 200.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 16.67% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6500 0.6400 0.6400 0.6200 0.6000 0.5900 0.5700 9.18%
  QoQ % 1.56% 0.00% 3.23% 3.33% 1.69% 3.51% -
  Horiz. % 114.04% 112.28% 112.28% 108.77% 105.26% 103.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 393,271
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 33.89 25.99 17.26 8.01 30.03 22.84 14.85 73.60%
  QoQ % 30.40% 50.58% 115.48% -73.33% 31.48% 53.80% -
  Horiz. % 228.22% 175.02% 116.23% 53.94% 202.22% 153.80% 100.00%
EPS 2.43 1.93 1.36 0.57 1.90 1.32 0.66 139.01%
  QoQ % 25.91% 41.91% 138.60% -70.00% 43.94% 100.00% -
  Horiz. % 368.18% 292.42% 206.06% 86.36% 287.88% 200.00% 100.00%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.02 -37.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2477 0.2442 0.2438 0.2364 0.2090 0.1991 0.1805 23.56%
  QoQ % 1.43% 0.16% 3.13% 13.11% 4.97% 10.30% -
  Horiz. % 137.23% 135.29% 135.07% 130.97% 115.79% 110.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 1.4900 1.6400 1.0700 0.8800 0.8500 0.6550 0.6850 -
P/RPS 1.68 2.41 2.36 4.19 0.99 0.97 1.46 9.84%
  QoQ % -30.29% 2.12% -43.68% 323.23% 2.06% -33.56% -
  Horiz. % 115.07% 165.07% 161.64% 286.99% 67.81% 66.44% 100.00%
P/EPS 23.40 32.35 29.89 59.06 15.63 16.71 32.93 -20.42%
  QoQ % -27.67% 8.23% -49.39% 277.86% -6.46% -49.26% -
  Horiz. % 71.06% 98.24% 90.77% 179.35% 47.46% 50.74% 100.00%
EY 4.27 3.09 3.35 1.69 6.40 5.98 3.04 25.50%
  QoQ % 38.19% -7.76% 98.22% -73.59% 7.02% 96.71% -
  Horiz. % 140.46% 101.64% 110.20% 55.59% 210.53% 196.71% 100.00%
DY 0.02 0.01 0.00 0.00 0.00 0.00 0.09 -63.41%
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 22.22% 11.11% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.29 2.56 1.67 1.42 1.42 1.11 1.20 54.03%
  QoQ % -10.55% 53.29% 17.61% 0.00% 27.93% -7.50% -
  Horiz. % 190.83% 213.33% 139.17% 118.33% 118.33% 92.50% 100.00%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 29/06/15 24/03/15 29/12/14 25/09/14 26/06/14 25/03/14 30/12/13 -
Price 1.6200 1.6100 1.5500 0.8850 0.8850 0.8300 0.7150 -
P/RPS 1.82 2.36 3.42 4.21 1.03 1.23 1.52 12.80%
  QoQ % -22.88% -30.99% -18.76% 308.74% -16.26% -19.08% -
  Horiz. % 119.74% 155.26% 225.00% 276.97% 67.76% 80.92% 100.00%
P/EPS 25.44 31.76 43.30 59.40 16.27 21.17 34.38 -18.23%
  QoQ % -19.90% -26.65% -27.10% 265.09% -23.15% -38.42% -
  Horiz. % 74.00% 92.38% 125.95% 172.77% 47.32% 61.58% 100.00%
EY 3.93 3.15 2.31 1.68 6.15 4.72 2.91 22.25%
  QoQ % 24.76% 36.36% 37.50% -72.68% 30.30% 62.20% -
  Horiz. % 135.05% 108.25% 79.38% 57.73% 211.34% 162.20% 100.00%
DY 0.02 0.01 0.00 0.00 0.00 0.00 0.08 -60.42%
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.00% 12.50% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.49 2.52 2.42 1.43 1.47 1.41 1.25 58.52%
  QoQ % -1.19% 4.13% 69.23% -2.72% 4.26% 12.80% -
  Horiz. % 199.20% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers