Highlights

[SOLID] QoQ Quarter Result on 2015-04-30 [#4]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 29-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 30-Apr-2015  [#4]
Profit Trend QoQ -     -13.72%    YoY -     -13.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 30,205 33,222 28,326 31,057 34,339 36,402 31,484 -2.72%
  QoQ % -9.08% 17.28% -8.79% -9.56% -5.67% 15.62% -
  Horiz. % 95.94% 105.52% 89.97% 98.64% 109.07% 115.62% 100.00%
PBT 2,160 3,695 2,030 2,917 3,204 4,166 3,005 -19.71%
  QoQ % -41.54% 82.02% -30.41% -8.96% -23.09% 38.64% -
  Horiz. % 71.88% 122.96% 67.55% 97.07% 106.62% 138.64% 100.00%
Tax -889 -1,033 -573 -1,049 -954 -1,007 -788 8.35%
  QoQ % 13.94% -80.28% 45.38% -9.96% 5.26% -27.79% -
  Horiz. % 112.82% 131.09% 72.72% 133.12% 121.07% 127.79% 100.00%
NP 1,271 2,662 1,457 1,868 2,250 3,159 2,217 -30.92%
  QoQ % -52.25% 82.70% -22.00% -16.98% -28.77% 42.49% -
  Horiz. % 57.33% 120.07% 65.72% 84.26% 101.49% 142.49% 100.00%
NP to SH 1,325 2,722 1,459 1,937 2,245 3,130 2,234 -29.34%
  QoQ % -51.32% 86.57% -24.68% -13.72% -28.27% 40.11% -
  Horiz. % 59.31% 121.84% 65.31% 86.71% 100.49% 140.11% 100.00%
Tax Rate 41.16 % 27.96 % 28.23 % 35.96 % 29.78 % 24.17 % 26.22 % 34.96%
  QoQ % 47.21% -0.96% -21.50% 20.75% 23.21% -7.82% -
  Horiz. % 156.98% 106.64% 107.67% 137.15% 113.58% 92.18% 100.00%
Total Cost 28,934 30,560 26,869 29,189 32,089 33,243 29,267 -0.76%
  QoQ % -5.32% 13.74% -7.95% -9.04% -3.47% 13.59% -
  Horiz. % 98.86% 104.42% 91.81% 99.73% 109.64% 113.59% 100.00%
Net Worth 135,812 122,077 112,596 97,704 95,786 95,846 92,958 28.67%
  QoQ % 11.25% 8.42% 15.24% 2.00% -0.06% 3.11% -
  Horiz. % 146.10% 131.32% 121.13% 105.11% 103.04% 103.11% 100.00%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - 30 14 - - -
  QoQ % 0.00% 0.00% 0.00% 100.87% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.87% 100.00% - -
Div Payout % - % - % - % 1.55 % 0.67 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 131.34% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 231.34% 100.00% - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 135,812 122,077 112,596 97,704 95,786 95,846 92,958 28.67%
  QoQ % 11.25% 8.42% 15.24% 2.00% -0.06% 3.11% -
  Horiz. % 146.10% 131.32% 121.13% 105.11% 103.04% 103.11% 100.00%
NOSH 165,624 164,969 158,586 150,314 149,666 149,760 149,932 6.84%
  QoQ % 0.40% 4.02% 5.50% 0.43% -0.06% -0.11% -
  Horiz. % 110.47% 110.03% 105.77% 100.25% 99.82% 99.89% 100.00%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 4.21 % 8.01 % 5.14 % 6.01 % 6.55 % 8.68 % 7.04 % -28.95%
  QoQ % -47.44% 55.84% -14.48% -8.24% -24.54% 23.30% -
  Horiz. % 59.80% 113.78% 73.01% 85.37% 93.04% 123.30% 100.00%
ROE 0.98 % 2.23 % 1.30 % 1.98 % 2.34 % 3.27 % 2.40 % -44.87%
  QoQ % -56.05% 71.54% -34.34% -15.38% -28.44% 36.25% -
  Horiz. % 40.83% 92.92% 54.17% 82.50% 97.50% 136.25% 100.00%
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 18.24 20.14 17.86 20.66 22.94 24.31 21.00 -8.94%
  QoQ % -9.43% 12.77% -13.55% -9.94% -5.64% 15.76% -
  Horiz. % 86.86% 95.90% 85.05% 98.38% 109.24% 115.76% 100.00%
EPS 0.80 1.65 0.92 1.29 1.50 2.09 1.49 -33.87%
  QoQ % -51.52% 79.35% -28.68% -14.00% -28.23% 40.27% -
  Horiz. % 53.69% 110.74% 61.74% 86.58% 100.67% 140.27% 100.00%
DPS 0.00 0.00 0.00 0.02 0.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 100.00% - -
NAPS 0.8200 0.7400 0.7100 0.6500 0.6400 0.6400 0.6200 20.43%
  QoQ % 10.81% 4.23% 9.23% 1.56% 0.00% 3.23% -
  Horiz. % 132.26% 119.35% 114.52% 104.84% 103.23% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 392,429
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 7.70 8.47 7.22 7.91 8.75 9.28 8.02 -2.67%
  QoQ % -9.09% 17.31% -8.72% -9.60% -5.71% 15.71% -
  Horiz. % 96.01% 105.61% 90.02% 98.63% 109.10% 115.71% 100.00%
EPS 0.34 0.69 0.37 0.49 0.57 0.80 0.57 -29.07%
  QoQ % -50.72% 86.49% -24.49% -14.04% -28.75% 40.35% -
  Horiz. % 59.65% 121.05% 64.91% 85.96% 100.00% 140.35% 100.00%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3461 0.3111 0.2869 0.2490 0.2441 0.2442 0.2369 28.66%
  QoQ % 11.25% 8.43% 15.22% 2.01% -0.04% 3.08% -
  Horiz. % 146.10% 131.32% 121.11% 105.11% 103.04% 103.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 1.3900 1.9000 1.6800 1.4900 1.6400 1.0700 0.8800 -
P/RPS 7.62 9.43 9.41 7.21 7.15 4.40 4.19 48.83%
  QoQ % -19.19% 0.21% 30.51% 0.84% 62.50% 5.01% -
  Horiz. % 181.86% 225.06% 224.58% 172.08% 170.64% 105.01% 100.00%
P/EPS 173.75 115.15 182.61 115.63 109.33 51.20 59.06 104.91%
  QoQ % 50.89% -36.94% 57.93% 5.76% 113.54% -13.31% -
  Horiz. % 294.19% 194.97% 309.19% 195.78% 185.12% 86.69% 100.00%
EY 0.58 0.87 0.55 0.86 0.91 1.95 1.69 -50.89%
  QoQ % -33.33% 58.18% -36.05% -5.49% -53.33% 15.38% -
  Horiz. % 34.32% 51.48% 32.54% 50.89% 53.85% 115.38% 100.00%
DY 0.00 0.00 0.00 0.01 0.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
P/NAPS 1.70 2.57 2.37 2.29 2.56 1.67 1.42 12.71%
  QoQ % -33.85% 8.44% 3.49% -10.55% 53.29% 17.61% -
  Horiz. % 119.72% 180.99% 166.90% 161.27% 180.28% 117.61% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 30/03/16 28/12/15 22/09/15 29/06/15 24/03/15 29/12/14 25/09/14 -
Price 1.3700 1.4500 1.6500 1.6200 1.6100 1.5500 0.8850 -
P/RPS 7.51 7.20 9.24 7.84 7.02 6.38 4.21 46.93%
  QoQ % 4.31% -22.08% 17.86% 11.68% 10.03% 51.54% -
  Horiz. % 178.38% 171.02% 219.48% 186.22% 166.75% 151.54% 100.00%
P/EPS 171.25 87.88 179.35 125.72 107.33 74.16 59.40 102.17%
  QoQ % 94.87% -51.00% 42.66% 17.13% 44.73% 24.85% -
  Horiz. % 288.30% 147.95% 301.94% 211.65% 180.69% 124.85% 100.00%
EY 0.58 1.14 0.56 0.80 0.93 1.35 1.68 -50.69%
  QoQ % -49.12% 103.57% -30.00% -13.98% -31.11% -19.64% -
  Horiz. % 34.52% 67.86% 33.33% 47.62% 55.36% 80.36% 100.00%
DY 0.00 0.00 0.00 0.01 0.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
P/NAPS 1.67 1.96 2.32 2.49 2.52 2.42 1.43 10.87%
  QoQ % -14.80% -15.52% -6.83% -1.19% 4.13% 69.23% -
  Horiz. % 116.78% 137.06% 162.24% 174.13% 176.22% 169.23% 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.
 


 

372  286  577  736 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.3150.00 
 KNM 0.395+0.015 
 VSOLAR 0.095-0.005 
 OPCOM 0.705+0.075 
 KNM-WB 0.1950.00 
 KOMARK 0.36+0.01 
 MNC-WA 0.0150.00 
 GPACKET-WB 0.2650.00 
 FPGROUP 0.405+0.02 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers