Highlights

[SOLID] QoQ Quarter Result on 2014-01-31 [#3]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 25-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Jan-2014  [#3]
Profit Trend QoQ -     82.98%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 36,402 31,484 28,262 31,405 31,310 27,104 0 -
  QoQ % 15.62% 11.40% -10.01% 0.30% 15.52% 0.00% -
  Horiz. % 134.30% 116.16% 104.27% 115.87% 115.52% 100.00% -
PBT 4,166 3,005 3,187 3,517 2,415 1,807 0 -
  QoQ % 38.64% -5.71% -9.38% 45.63% 33.65% 0.00% -
  Horiz. % 230.55% 166.30% 176.37% 194.63% 133.65% 100.00% -
Tax -1,007 -788 -962 -931 -974 -614 0 -
  QoQ % -27.79% 18.09% -3.33% 4.41% -58.63% 0.00% -
  Horiz. % 164.01% 128.34% 156.68% 151.63% 158.63% 100.00% -
NP 3,159 2,217 2,225 2,586 1,441 1,193 0 -
  QoQ % 42.49% -0.36% -13.96% 79.46% 20.79% 0.00% -
  Horiz. % 264.79% 185.83% 186.50% 216.76% 120.79% 100.00% -
NP to SH 3,130 2,234 2,252 2,613 1,428 1,162 0 -
  QoQ % 40.11% -0.80% -13.82% 82.98% 22.89% 0.00% -
  Horiz. % 269.36% 192.25% 193.80% 224.87% 122.89% 100.00% -
Tax Rate 24.17 % 26.22 % 30.19 % 26.47 % 40.33 % 33.98 % - % -
  QoQ % -7.82% -13.15% 14.05% -34.37% 18.69% 0.00% -
  Horiz. % 71.13% 77.16% 88.85% 77.90% 118.69% 100.00% -
Total Cost 33,243 29,267 26,037 28,819 29,869 25,911 0 -
  QoQ % 13.59% 12.41% -9.65% -3.52% 15.28% 0.00% -
  Horiz. % 128.30% 112.95% 100.49% 111.22% 115.28% 100.00% -
Net Worth 95,846 92,958 90,080 88,601 76,071 65,578 - -
  QoQ % 3.11% 3.20% 1.67% 16.47% 16.00% 0.00% -
  Horiz. % 146.16% 141.75% 137.36% 135.11% 116.00% 100.00% -
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - 80 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 5.61 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 95,846 92,958 90,080 88,601 76,071 65,578 - -
  QoQ % 3.11% 3.20% 1.67% 16.47% 16.00% 0.00% -
  Horiz. % 146.16% 141.75% 137.36% 135.11% 116.00% 100.00% -
NOSH 149,760 149,932 150,133 150,172 133,457 115,049 - -
  QoQ % -0.11% -0.13% -0.03% 12.52% 16.00% 0.00% -
  Horiz. % 130.17% 130.32% 130.49% 130.53% 116.00% 100.00% -
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 8.68 % 7.04 % 7.87 % 8.23 % 4.60 % 4.40 % - % -
  QoQ % 23.30% -10.55% -4.37% 78.91% 4.55% 0.00% -
  Horiz. % 197.27% 160.00% 178.86% 187.05% 104.55% 100.00% -
ROE 3.27 % 2.40 % 2.50 % 2.95 % 1.88 % 1.77 % - % -
  QoQ % 36.25% -4.00% -15.25% 56.91% 6.21% 0.00% -
  Horiz. % 184.75% 135.59% 141.24% 166.67% 106.21% 100.00% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 24.31 21.00 18.82 20.91 23.46 23.56 - -
  QoQ % 15.76% 11.58% -10.00% -10.87% -0.42% 0.00% -
  Horiz. % 103.18% 89.13% 79.88% 88.75% 99.58% 100.00% -
EPS 2.09 1.49 1.50 1.74 1.07 1.01 0.00 -
  QoQ % 40.27% -0.67% -13.79% 62.62% 5.94% 0.00% -
  Horiz. % 206.93% 147.52% 148.51% 172.28% 105.94% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6400 0.6200 0.6000 0.5900 0.5700 0.5700 0.0000 -
  QoQ % 3.23% 3.33% 1.69% 3.51% 0.00% 0.00% -
  Horiz. % 112.28% 108.77% 105.26% 103.51% 100.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 392,429
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 9.28 8.02 7.20 8.00 7.98 6.91 - -
  QoQ % 15.71% 11.39% -10.00% 0.25% 15.48% 0.00% -
  Horiz. % 134.30% 116.06% 104.20% 115.77% 115.48% 100.00% -
EPS 0.80 0.57 0.57 0.67 0.36 0.30 0.00 -
  QoQ % 40.35% 0.00% -14.93% 86.11% 20.00% 0.00% -
  Horiz. % 266.67% 190.00% 190.00% 223.33% 120.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2442 0.2369 0.2295 0.2258 0.1938 0.1671 0.0000 -
  QoQ % 3.08% 3.22% 1.64% 16.51% 15.98% 0.00% -
  Horiz. % 146.14% 141.77% 137.34% 135.13% 115.98% 100.00% -
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 - - -
Price 1.0700 0.8800 0.8500 0.6550 0.6850 0.0000 0.0000 -
P/RPS 4.40 4.19 4.52 3.13 2.92 0.00 0.00 -
  QoQ % 5.01% -7.30% 44.41% 7.19% 0.00% 0.00% -
  Horiz. % 150.68% 143.49% 154.79% 107.19% 100.00% - -
P/EPS 51.20 59.06 56.67 37.64 64.02 0.00 0.00 -
  QoQ % -13.31% 4.22% 50.56% -41.21% 0.00% 0.00% -
  Horiz. % 79.98% 92.25% 88.52% 58.79% 100.00% - -
EY 1.95 1.69 1.76 2.66 1.56 0.00 0.00 -
  QoQ % 15.38% -3.98% -33.83% 70.51% 0.00% 0.00% -
  Horiz. % 125.00% 108.33% 112.82% 170.51% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.09 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.67 1.42 1.42 1.11 1.20 0.00 0.00 -
  QoQ % 17.61% 0.00% 27.93% -7.50% 0.00% 0.00% -
  Horiz. % 139.17% 118.33% 118.33% 92.50% 100.00% - -
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 29/12/14 25/09/14 26/06/14 25/03/14 30/12/13 - - -
Price 1.5500 0.8850 0.8850 0.8300 0.7150 0.0000 0.0000 -
P/RPS 6.38 4.21 4.70 3.97 3.05 0.00 0.00 -
  QoQ % 51.54% -10.43% 18.39% 30.16% 0.00% 0.00% -
  Horiz. % 209.18% 138.03% 154.10% 130.16% 100.00% - -
P/EPS 74.16 59.40 59.00 47.70 66.82 0.00 0.00 -
  QoQ % 24.85% 0.68% 23.69% -28.61% 0.00% 0.00% -
  Horiz. % 110.98% 88.90% 88.30% 71.39% 100.00% - -
EY 1.35 1.68 1.69 2.10 1.50 0.00 0.00 -
  QoQ % -19.64% -0.59% -19.52% 40.00% 0.00% 0.00% -
  Horiz. % 90.00% 112.00% 112.67% 140.00% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.08 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.42 1.43 1.47 1.41 1.25 0.00 0.00 -
  QoQ % 69.23% -2.72% 4.26% 12.80% 0.00% 0.00% -
  Horiz. % 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
5. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
8. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
Partners & Brokers