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 - 392,130
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 7.92 8.76 9.28 8.03 -2.75%
  QoQ % -9.09% 17.31% -8.84% -9.59% -5.60% 15.57% -
  Horiz. % 95.89% 105.48% 89.91% 98.63% 109.09% 115.57% 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 0.3463 0.3113 0.2871 0.2492 0.2443 0.2444 0.2371 28.64%
  QoQ % 11.24% 8.43% 15.21% 2.01% -0.04% 3.08% -
  Horiz. % 146.06% 131.29% 121.09% 105.10% 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.
 


 

576  231  497  903 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 
Partners & Brokers