Highlights

[SOLID] QoQ Quarter Result on 2014-04-30 [#4]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 26-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 30-Apr-2014  [#4]
Profit Trend QoQ -     -13.82%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 34,339 36,402 31,484 28,262 31,405 31,310 27,104 17.03%
  QoQ % -5.67% 15.62% 11.40% -10.01% 0.30% 15.52% -
  Horiz. % 126.69% 134.30% 116.16% 104.27% 115.87% 115.52% 100.00%
PBT 3,204 4,166 3,005 3,187 3,517 2,415 1,807 46.34%
  QoQ % -23.09% 38.64% -5.71% -9.38% 45.63% 33.65% -
  Horiz. % 177.31% 230.55% 166.30% 176.37% 194.63% 133.65% 100.00%
Tax -954 -1,007 -788 -962 -931 -974 -614 34.04%
  QoQ % 5.26% -27.79% 18.09% -3.33% 4.41% -58.63% -
  Horiz. % 155.37% 164.01% 128.34% 156.68% 151.63% 158.63% 100.00%
NP 2,250 3,159 2,217 2,225 2,586 1,441 1,193 52.47%
  QoQ % -28.77% 42.49% -0.36% -13.96% 79.46% 20.79% -
  Horiz. % 188.60% 264.79% 185.83% 186.50% 216.76% 120.79% 100.00%
NP to SH 2,245 3,130 2,234 2,252 2,613 1,428 1,162 54.94%
  QoQ % -28.27% 40.11% -0.80% -13.82% 82.98% 22.89% -
  Horiz. % 193.20% 269.36% 192.25% 193.80% 224.87% 122.89% 100.00%
Tax Rate 29.78 % 24.17 % 26.22 % 30.19 % 26.47 % 40.33 % 33.98 % -8.40%
  QoQ % 23.21% -7.82% -13.15% 14.05% -34.37% 18.69% -
  Horiz. % 87.64% 71.13% 77.16% 88.85% 77.90% 118.69% 100.00%
Total Cost 32,089 33,243 29,267 26,037 28,819 29,869 25,911 15.28%
  QoQ % -3.47% 13.59% 12.41% -9.65% -3.52% 15.28% -
  Horiz. % 123.84% 128.30% 112.95% 100.49% 111.22% 115.28% 100.00%
Net Worth 95,786 95,846 92,958 90,080 88,601 76,071 65,578 28.65%
  QoQ % -0.06% 3.11% 3.20% 1.67% 16.47% 16.00% -
  Horiz. % 146.06% 146.16% 141.75% 137.36% 135.11% 116.00% 100.00%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 14 - - - - 80 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.69% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 0.67 % - % - % - % - % 5.61 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11.94% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 95,786 95,846 92,958 90,080 88,601 76,071 65,578 28.65%
  QoQ % -0.06% 3.11% 3.20% 1.67% 16.47% 16.00% -
  Horiz. % 146.06% 146.16% 141.75% 137.36% 135.11% 116.00% 100.00%
NOSH 149,666 149,760 149,932 150,133 150,172 133,457 115,049 19.11%
  QoQ % -0.06% -0.11% -0.13% -0.03% 12.52% 16.00% -
  Horiz. % 130.09% 130.17% 130.32% 130.49% 130.53% 116.00% 100.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 6.55 % 8.68 % 7.04 % 7.87 % 8.23 % 4.60 % 4.40 % 30.28%
  QoQ % -24.54% 23.30% -10.55% -4.37% 78.91% 4.55% -
  Horiz. % 148.86% 197.27% 160.00% 178.86% 187.05% 104.55% 100.00%
ROE 2.34 % 3.27 % 2.40 % 2.50 % 2.95 % 1.88 % 1.77 % 20.39%
  QoQ % -28.44% 36.25% -4.00% -15.25% 56.91% 6.21% -
  Horiz. % 132.20% 184.75% 135.59% 141.24% 166.67% 106.21% 100.00%
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 22.94 24.31 21.00 18.82 20.91 23.46 23.56 -1.76%
  QoQ % -5.64% 15.76% 11.58% -10.00% -10.87% -0.42% -
  Horiz. % 97.37% 103.18% 89.13% 79.88% 88.75% 99.58% 100.00%
EPS 1.50 2.09 1.49 1.50 1.74 1.07 1.01 30.08%
  QoQ % -28.23% 40.27% -0.67% -13.79% 62.62% 5.94% -
  Horiz. % 148.51% 206.93% 147.52% 148.51% 172.28% 105.94% 100.00%
DPS 0.01 0.00 0.00 0.00 0.00 0.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 16.67% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6400 0.6400 0.6200 0.6000 0.5900 0.5700 0.5700 8.01%
  QoQ % 0.00% 3.23% 3.33% 1.69% 3.51% 0.00% -
  Horiz. % 112.28% 112.28% 108.77% 105.26% 103.51% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 392,130
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 8.76 9.28 8.03 7.21 8.01 7.98 6.91 17.08%
  QoQ % -5.60% 15.57% 11.37% -9.99% 0.38% 15.48% -
  Horiz. % 126.77% 134.30% 116.21% 104.34% 115.92% 115.48% 100.00%
EPS 0.57 0.80 0.57 0.57 0.67 0.36 0.30 53.22%
  QoQ % -28.75% 40.35% 0.00% -14.93% 86.11% 20.00% -
  Horiz. % 190.00% 266.67% 190.00% 190.00% 223.33% 120.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2443 0.2444 0.2371 0.2297 0.2259 0.1940 0.1672 28.67%
  QoQ % -0.04% 3.08% 3.22% 1.68% 16.44% 16.03% -
  Horiz. % 146.11% 146.17% 141.81% 137.38% 135.11% 116.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 - -
Price 1.6400 1.0700 0.8800 0.8500 0.6550 0.6850 0.0000 -
P/RPS 7.15 4.40 4.19 4.52 3.13 2.92 0.00 -
  QoQ % 62.50% 5.01% -7.30% 44.41% 7.19% 0.00% -
  Horiz. % 244.86% 150.68% 143.49% 154.79% 107.19% 100.00% -
P/EPS 109.33 51.20 59.06 56.67 37.64 64.02 0.00 -
  QoQ % 113.54% -13.31% 4.22% 50.56% -41.21% 0.00% -
  Horiz. % 170.77% 79.98% 92.25% 88.52% 58.79% 100.00% -
EY 0.91 1.95 1.69 1.76 2.66 1.56 0.00 -
  QoQ % -53.33% 15.38% -3.98% -33.83% 70.51% 0.00% -
  Horiz. % 58.33% 125.00% 108.33% 112.82% 170.51% 100.00% -
DY 0.01 0.00 0.00 0.00 0.00 0.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11.11% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.56 1.67 1.42 1.42 1.11 1.20 0.00 -
  QoQ % 53.29% 17.61% 0.00% 27.93% -7.50% 0.00% -
  Horiz. % 213.33% 139.17% 118.33% 118.33% 92.50% 100.00% -
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 24/03/15 29/12/14 25/09/14 26/06/14 25/03/14 30/12/13 - -
Price 1.6100 1.5500 0.8850 0.8850 0.8300 0.7150 0.0000 -
P/RPS 7.02 6.38 4.21 4.70 3.97 3.05 0.00 -
  QoQ % 10.03% 51.54% -10.43% 18.39% 30.16% 0.00% -
  Horiz. % 230.16% 209.18% 138.03% 154.10% 130.16% 100.00% -
P/EPS 107.33 74.16 59.40 59.00 47.70 66.82 0.00 -
  QoQ % 44.73% 24.85% 0.68% 23.69% -28.61% 0.00% -
  Horiz. % 160.63% 110.98% 88.90% 88.30% 71.39% 100.00% -
EY 0.93 1.35 1.68 1.69 2.10 1.50 0.00 -
  QoQ % -31.11% -19.64% -0.59% -19.52% 40.00% 0.00% -
  Horiz. % 62.00% 90.00% 112.00% 112.67% 140.00% 100.00% -
DY 0.01 0.00 0.00 0.00 0.00 0.08 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12.50% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.52 2.42 1.43 1.47 1.41 1.25 0.00 -
  QoQ % 4.13% 69.23% -2.72% 4.26% 12.80% 0.00% -
  Horiz. % 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.
 


 

399  247  546  1008 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.175+0.06 
 IWCITY 0.995+0.135 
 EKOVEST 0.66+0.07 
 SAPNRG 0.3150.00 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.03+0.005 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.59+0.02 
Partners & Brokers