Highlights

[SOLID] QoQ Cumulative Quarter Result on 2016-07-31 [#1]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 27-Sep-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Jul-2016  [#1]
Profit Trend QoQ -     -79.76%    YoY -     -20.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 125,447 93,282 62,167 29,628 120,953 91,753 61,548 60.82%
  QoQ % 34.48% 50.05% 109.83% -75.50% 31.82% 49.08% -
  Horiz. % 203.82% 151.56% 101.01% 48.14% 196.52% 149.08% 100.00%
PBT 7,856 5,141 3,825 1,701 8,473 7,885 5,725 23.51%
  QoQ % 52.81% 34.41% 124.87% -79.92% 7.46% 37.73% -
  Horiz. % 137.22% 89.80% 66.81% 29.71% 148.00% 137.73% 100.00%
Tax -2,965 -2,035 -1,304 -546 -2,912 -2,495 -1,606 50.55%
  QoQ % -45.70% -56.06% -138.83% 81.25% -16.71% -55.35% -
  Horiz. % 184.62% 126.71% 81.20% 34.00% 181.32% 155.35% 100.00%
NP 4,891 3,106 2,521 1,155 5,561 5,390 4,119 12.15%
  QoQ % 57.47% 23.21% 118.27% -79.23% 3.17% 30.86% -
  Horiz. % 118.74% 75.41% 61.20% 28.04% 135.01% 130.86% 100.00%
NP to SH 4,911 3,129 2,521 1,155 5,707 5,505 4,180 11.35%
  QoQ % 56.95% 24.12% 118.27% -79.76% 3.67% 31.70% -
  Horiz. % 117.49% 74.86% 60.31% 27.63% 136.53% 131.70% 100.00%
Tax Rate 37.74 % 39.58 % 34.09 % 32.10 % 34.37 % 31.64 % 28.05 % 21.90%
  QoQ % -4.65% 16.10% 6.20% -6.60% 8.63% 12.80% -
  Horiz. % 134.55% 141.11% 121.53% 114.44% 122.53% 112.80% 100.00%
Total Cost 120,556 90,176 59,646 28,473 115,392 86,363 57,429 64.02%
  QoQ % 33.69% 51.19% 109.48% -75.32% 33.61% 50.38% -
  Horiz. % 209.92% 157.02% 103.86% 49.58% 200.93% 150.38% 100.00%
Net Worth 138,173 135,755 136,001 135,300 132,835 133,949 119,428 10.22%
  QoQ % 1.78% -0.18% 0.52% 1.86% -0.83% 12.16% -
  Horiz. % 115.70% 113.67% 113.88% 113.29% 111.23% 112.16% 100.00%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 1,331 496 497 - 2,623 - - -
  QoQ % 168.15% -0.18% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.76% 18.93% 18.96% 0.00% 100.00% - -
Div Payout % 27.12 % 15.87 % 19.74 % - % 45.98 % - % - % -
  QoQ % 70.89% -19.60% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.98% 34.52% 42.93% 0.00% 100.00% - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 138,173 135,755 136,001 135,300 132,835 133,949 119,428 10.22%
  QoQ % 1.78% -0.18% 0.52% 1.86% -0.83% 12.16% -
  Horiz. % 115.70% 113.67% 113.88% 113.29% 111.23% 112.16% 100.00%
NOSH 166,474 165,555 165,855 165,000 163,994 163,353 161,389 2.09%
  QoQ % 0.56% -0.18% 0.52% 0.61% 0.39% 1.22% -
  Horiz. % 103.15% 102.58% 102.77% 102.24% 101.61% 101.22% 100.00%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 3.90 % 3.33 % 4.06 % 3.90 % 4.60 % 5.87 % 6.69 % -30.24%
  QoQ % 17.12% -17.98% 4.10% -15.22% -21.64% -12.26% -
  Horiz. % 58.30% 49.78% 60.69% 58.30% 68.76% 87.74% 100.00%
ROE 3.55 % 2.30 % 1.85 % 0.85 % 4.30 % 4.11 % 3.50 % 0.95%
  QoQ % 54.35% 24.32% 117.65% -80.23% 4.62% 17.43% -
  Horiz. % 101.43% 65.71% 52.86% 24.29% 122.86% 117.43% 100.00%
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 75.36 56.34 37.48 17.96 73.75 56.17 38.14 57.53%
  QoQ % 33.76% 50.32% 108.69% -75.65% 31.30% 47.27% -
  Horiz. % 197.59% 147.72% 98.27% 47.09% 193.37% 147.27% 100.00%
EPS 2.95 1.89 1.52 0.70 3.51 3.37 2.59 9.07%
  QoQ % 56.08% 24.34% 117.14% -80.06% 4.15% 30.12% -
  Horiz. % 113.90% 72.97% 58.69% 27.03% 135.52% 130.12% 100.00%
DPS 0.80 0.30 0.30 0.00 1.60 0.00 0.00 -
  QoQ % 166.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 18.75% 18.75% 0.00% 100.00% - -
NAPS 0.8300 0.8200 0.8200 0.8200 0.8100 0.8200 0.7400 7.96%
  QoQ % 1.22% 0.00% 0.00% 1.23% -1.22% 10.81% -
  Horiz. % 112.16% 110.81% 110.81% 110.81% 109.46% 110.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 392,130
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 31.99 23.79 15.85 7.56 30.85 23.40 15.70 60.79%
  QoQ % 34.47% 50.09% 109.66% -75.49% 31.84% 49.04% -
  Horiz. % 203.76% 151.53% 100.96% 48.15% 196.50% 149.04% 100.00%
EPS 1.25 0.80 0.64 0.29 1.46 1.40 1.07 10.93%
  QoQ % 56.25% 25.00% 120.69% -80.14% 4.29% 30.84% -
  Horiz. % 116.82% 74.77% 59.81% 27.10% 136.45% 130.84% 100.00%
DPS 0.34 0.13 0.13 0.00 0.67 0.00 0.00 -
  QoQ % 161.54% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.75% 19.40% 19.40% 0.00% 100.00% - -
NAPS 0.3524 0.3462 0.3468 0.3450 0.3388 0.3416 0.3046 10.22%
  QoQ % 1.79% -0.17% 0.52% 1.83% -0.82% 12.15% -
  Horiz. % 115.69% 113.66% 113.85% 113.26% 111.23% 112.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 1.2300 1.3400 1.3200 1.3000 1.3300 1.3900 1.9000 -
P/RPS 1.63 2.38 3.52 7.24 1.80 2.47 4.98 -52.54%
  QoQ % -31.51% -32.39% -51.38% 302.22% -27.13% -50.40% -
  Horiz. % 32.73% 47.79% 70.68% 145.38% 36.14% 49.60% 100.00%
P/EPS 41.69 70.90 86.84 185.71 38.22 41.25 73.36 -31.41%
  QoQ % -41.20% -18.36% -53.24% 385.90% -7.35% -43.77% -
  Horiz. % 56.83% 96.65% 118.38% 253.15% 52.10% 56.23% 100.00%
EY 2.40 1.41 1.15 0.54 2.62 2.42 1.36 46.08%
  QoQ % 70.21% 22.61% 112.96% -79.39% 8.26% 77.94% -
  Horiz. % 176.47% 103.68% 84.56% 39.71% 192.65% 177.94% 100.00%
DY 0.65 0.22 0.23 0.00 1.20 0.00 0.00 -
  QoQ % 195.45% -4.35% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.17% 18.33% 19.17% 0.00% 100.00% - -
P/NAPS 1.48 1.63 1.61 1.59 1.64 1.70 2.57 -30.81%
  QoQ % -9.20% 1.24% 1.26% -3.05% -3.53% -33.85% -
  Horiz. % 57.59% 63.42% 62.65% 61.87% 63.81% 66.15% 100.00%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 30/06/17 28/03/17 28/12/16 27/09/16 29/06/16 30/03/16 28/12/15 -
Price 1.3100 1.2700 1.2600 1.3300 1.3400 1.3700 1.4500 -
P/RPS 1.74 2.25 3.36 7.41 1.82 2.44 3.80 -40.62%
  QoQ % -22.67% -33.04% -54.66% 307.14% -25.41% -35.79% -
  Horiz. % 45.79% 59.21% 88.42% 195.00% 47.89% 64.21% 100.00%
P/EPS 44.41 67.20 82.89 190.00 38.51 40.65 55.98 -14.32%
  QoQ % -33.91% -18.93% -56.37% 393.38% -5.26% -27.38% -
  Horiz. % 79.33% 120.04% 148.07% 339.41% 68.79% 72.62% 100.00%
EY 2.25 1.49 1.21 0.53 2.60 2.46 1.79 16.49%
  QoQ % 51.01% 23.14% 128.30% -79.62% 5.69% 37.43% -
  Horiz. % 125.70% 83.24% 67.60% 29.61% 145.25% 137.43% 100.00%
DY 0.61 0.24 0.24 0.00 1.19 0.00 0.00 -
  QoQ % 154.17% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 51.26% 20.17% 20.17% 0.00% 100.00% - -
P/NAPS 1.58 1.55 1.54 1.62 1.65 1.67 1.96 -13.39%
  QoQ % 1.94% 0.65% -4.94% -1.82% -1.20% -14.80% -
  Horiz. % 80.61% 79.08% 78.57% 82.65% 84.18% 85.20% 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.
 


 

228  361  524  1061 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.23-0.01 
 HSI-H6P 0.32+0.01 
 GREATEC 0.895+0.085 
 HSI-C5J 0.145-0.015 
 HSI-H6Q 0.475+0.015 
 HSI-H6N 0.195+0.01 
 EKOVEST 0.830.00 
 MYEG 1.40-0.04 
 LAMBO 0.060.00 
 HPMT 0.45-0.045 
Partners & Brokers