Highlights

[SOLID] QoQ Cumulative Quarter Result on 2014-10-31 [#2]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 29-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Oct-2014  [#2]
Profit Trend QoQ -     140.11%    YoY -     107.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 28,326 133,282 102,225 67,886 31,484 118,081 89,819 -53.77%
  QoQ % -78.75% 30.38% 50.58% 115.62% -73.34% 31.47% -
  Horiz. % 31.54% 148.39% 113.81% 75.58% 35.05% 131.47% 100.00%
PBT 2,030 13,292 10,375 7,171 3,005 10,925 7,738 -59.12%
  QoQ % -84.73% 28.12% 44.68% 138.64% -72.49% 41.19% -
  Horiz. % 26.23% 171.78% 134.08% 92.67% 38.83% 141.19% 100.00%
Tax -573 -3,798 -2,749 -1,795 -788 -3,481 -2,518 -62.83%
  QoQ % 84.91% -38.16% -53.15% -127.79% 77.36% -38.24% -
  Horiz. % 22.76% 150.83% 109.17% 71.29% 31.29% 138.24% 100.00%
NP 1,457 9,494 7,626 5,376 2,217 7,444 5,220 -57.39%
  QoQ % -84.65% 24.50% 41.85% 142.49% -70.22% 42.61% -
  Horiz. % 27.91% 181.88% 146.09% 102.99% 42.47% 142.61% 100.00%
NP to SH 1,459 9,546 7,609 5,364 2,234 7,454 5,202 -57.25%
  QoQ % -84.72% 25.46% 41.85% 140.11% -70.03% 43.29% -
  Horiz. % 28.05% 183.51% 146.27% 103.11% 42.95% 143.29% 100.00%
Tax Rate 28.23 % 28.57 % 26.50 % 25.03 % 26.22 % 31.86 % 32.54 % -9.06%
  QoQ % -1.19% 7.81% 5.87% -4.54% -17.70% -2.09% -
  Horiz. % 86.75% 87.80% 81.44% 76.92% 80.58% 97.91% 100.00%
Total Cost 26,869 123,788 94,599 62,510 29,267 110,637 84,599 -53.55%
  QoQ % -78.29% 30.86% 51.33% 113.59% -73.55% 30.78% -
  Horiz. % 31.76% 146.32% 111.82% 73.89% 34.59% 130.78% 100.00%
Net Worth 112,596 97,428 96,050 95,892 92,958 82,213 78,295 27.49%
  QoQ % 15.57% 1.43% 0.16% 3.16% 13.07% 5.00% -
  Horiz. % 143.81% 124.44% 122.68% 122.48% 118.73% 105.00% 100.00%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - 44 15 - - - - -
  QoQ % 0.00% 199.63% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 299.63% 100.00% - - - -
Div Payout % - % 0.47 % 0.20 % - % - % - % - % -
  QoQ % 0.00% 135.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 235.00% 100.00% - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 112,596 97,428 96,050 95,892 92,958 82,213 78,295 27.49%
  QoQ % 15.57% 1.43% 0.16% 3.16% 13.07% 5.00% -
  Horiz. % 143.81% 124.44% 122.68% 122.48% 118.73% 105.00% 100.00%
NOSH 158,586 149,889 150,078 149,832 149,932 137,022 132,704 12.65%
  QoQ % 5.80% -0.13% 0.16% -0.07% 9.42% 3.25% -
  Horiz. % 119.50% 112.95% 113.09% 112.91% 112.98% 103.25% 100.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 5.14 % 7.12 % 7.46 % 7.92 % 7.04 % 6.30 % 5.81 % -7.86%
  QoQ % -27.81% -4.56% -5.81% 12.50% 11.75% 8.43% -
  Horiz. % 88.47% 122.55% 128.40% 136.32% 121.17% 108.43% 100.00%
ROE 1.30 % 9.80 % 7.92 % 5.59 % 2.40 % 9.07 % 6.64 % -66.38%
  QoQ % -86.73% 23.74% 41.68% 132.92% -73.54% 36.60% -
  Horiz. % 19.58% 147.59% 119.28% 84.19% 36.14% 136.60% 100.00%
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 17.86 88.92 68.11 45.31 21.00 86.18 67.68 -58.96%
  QoQ % -79.91% 30.55% 50.32% 115.76% -75.63% 27.33% -
  Horiz. % 26.39% 131.38% 100.64% 66.95% 31.03% 127.33% 100.00%
EPS 0.92 6.36 5.07 3.58 1.49 5.44 3.92 -62.05%
  QoQ % -85.53% 25.44% 41.62% 140.27% -72.61% 38.78% -
  Horiz. % 23.47% 162.24% 129.34% 91.33% 38.01% 138.78% 100.00%
DPS 0.00 0.03 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 200.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 300.00% 100.00% - - - -
NAPS 0.7100 0.6500 0.6400 0.6400 0.6200 0.6000 0.5900 13.18%
  QoQ % 9.23% 1.56% 0.00% 3.23% 3.33% 1.69% -
  Horiz. % 120.34% 110.17% 108.47% 108.47% 105.08% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 393,271
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 7.20 33.89 25.99 17.26 8.01 30.03 22.84 -53.78%
  QoQ % -78.75% 30.40% 50.58% 115.48% -73.33% 31.48% -
  Horiz. % 31.52% 148.38% 113.79% 75.57% 35.07% 131.48% 100.00%
EPS 0.37 2.43 1.93 1.36 0.57 1.90 1.32 -57.27%
  QoQ % -84.77% 25.91% 41.91% 138.60% -70.00% 43.94% -
  Horiz. % 28.03% 184.09% 146.21% 103.03% 43.18% 143.94% 100.00%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.2863 0.2477 0.2442 0.2438 0.2364 0.2090 0.1991 27.48%
  QoQ % 15.58% 1.43% 0.16% 3.13% 13.11% 4.97% -
  Horiz. % 143.80% 124.41% 122.65% 122.45% 118.73% 104.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 1.6800 1.4900 1.6400 1.0700 0.8800 0.8500 0.6550 -
P/RPS 9.41 1.68 2.41 2.36 4.19 0.99 0.97 356.76%
  QoQ % 460.12% -30.29% 2.12% -43.68% 323.23% 2.06% -
  Horiz. % 970.10% 173.20% 248.45% 243.30% 431.96% 102.06% 100.00%
P/EPS 182.61 23.40 32.35 29.89 59.06 15.63 16.71 394.62%
  QoQ % 680.38% -27.67% 8.23% -49.39% 277.86% -6.46% -
  Horiz. % 1,092.82% 140.04% 193.60% 178.87% 353.44% 93.54% 100.00%
EY 0.55 4.27 3.09 3.35 1.69 6.40 5.98 -79.71%
  QoQ % -87.12% 38.19% -7.76% 98.22% -73.59% 7.02% -
  Horiz. % 9.20% 71.40% 51.67% 56.02% 28.26% 107.02% 100.00%
DY 0.00 0.02 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 100.00% - - - -
P/NAPS 2.37 2.29 2.56 1.67 1.42 1.42 1.11 66.04%
  QoQ % 3.49% -10.55% 53.29% 17.61% 0.00% 27.93% -
  Horiz. % 213.51% 206.31% 230.63% 150.45% 127.93% 127.93% 100.00%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 22/09/15 29/06/15 24/03/15 29/12/14 25/09/14 26/06/14 25/03/14 -
Price 1.6500 1.6200 1.6100 1.5500 0.8850 0.8850 0.8300 -
P/RPS 9.24 1.82 2.36 3.42 4.21 1.03 1.23 284.99%
  QoQ % 407.69% -22.88% -30.99% -18.76% 308.74% -16.26% -
  Horiz. % 751.22% 147.97% 191.87% 278.05% 342.28% 83.74% 100.00%
P/EPS 179.35 25.44 31.76 43.30 59.40 16.27 21.17 317.21%
  QoQ % 604.99% -19.90% -26.65% -27.10% 265.09% -23.15% -
  Horiz. % 847.19% 120.17% 150.02% 204.53% 280.59% 76.85% 100.00%
EY 0.56 3.93 3.15 2.31 1.68 6.15 4.72 -75.95%
  QoQ % -85.75% 24.76% 36.36% 37.50% -72.68% 30.30% -
  Horiz. % 11.86% 83.26% 66.74% 48.94% 35.59% 130.30% 100.00%
DY 0.00 0.02 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 100.00% - - - -
P/NAPS 2.32 2.49 2.52 2.42 1.43 1.47 1.41 39.50%
  QoQ % -6.83% -1.19% 4.13% 69.23% -2.72% 4.26% -
  Horiz. % 164.54% 176.60% 178.72% 171.63% 101.42% 104.26% 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.
 


 

1993 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8350.00 
 KOTRA 2.010.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.230.00 
 3A 0.7950.00 
Partners & Brokers