Highlights

[SOLID] QoQ Quarter Result on 2015-01-31 [#3]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 24-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Jan-2015  [#3]
Profit Trend QoQ -     -28.27%    YoY -     -14.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 33,222 28,326 31,057 34,339 36,402 31,484 28,262 11.35%
  QoQ % 17.28% -8.79% -9.56% -5.67% 15.62% 11.40% -
  Horiz. % 117.55% 100.23% 109.89% 121.50% 128.80% 111.40% 100.00%
PBT 3,695 2,030 2,917 3,204 4,166 3,005 3,187 10.33%
  QoQ % 82.02% -30.41% -8.96% -23.09% 38.64% -5.71% -
  Horiz. % 115.94% 63.70% 91.53% 100.53% 130.72% 94.29% 100.00%
Tax -1,033 -573 -1,049 -954 -1,007 -788 -962 4.85%
  QoQ % -80.28% 45.38% -9.96% 5.26% -27.79% 18.09% -
  Horiz. % 107.38% 59.56% 109.04% 99.17% 104.68% 81.91% 100.00%
NP 2,662 1,457 1,868 2,250 3,159 2,217 2,225 12.66%
  QoQ % 82.70% -22.00% -16.98% -28.77% 42.49% -0.36% -
  Horiz. % 119.64% 65.48% 83.96% 101.12% 141.98% 99.64% 100.00%
NP to SH 2,722 1,459 1,937 2,245 3,130 2,234 2,252 13.43%
  QoQ % 86.57% -24.68% -13.72% -28.27% 40.11% -0.80% -
  Horiz. % 120.87% 64.79% 86.01% 99.69% 138.99% 99.20% 100.00%
Tax Rate 27.96 % 28.23 % 35.96 % 29.78 % 24.17 % 26.22 % 30.19 % -4.97%
  QoQ % -0.96% -21.50% 20.75% 23.21% -7.82% -13.15% -
  Horiz. % 92.61% 93.51% 119.11% 98.64% 80.06% 86.85% 100.00%
Total Cost 30,560 26,869 29,189 32,089 33,243 29,267 26,037 11.24%
  QoQ % 13.74% -7.95% -9.04% -3.47% 13.59% 12.41% -
  Horiz. % 117.37% 103.20% 112.11% 123.24% 127.68% 112.41% 100.00%
Net Worth 122,077 112,596 97,704 95,786 95,846 92,958 90,080 22.40%
  QoQ % 8.42% 15.24% 2.00% -0.06% 3.11% 3.20% -
  Horiz. % 135.52% 125.00% 108.46% 106.34% 106.40% 103.20% 100.00%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - 30 14 - - - -
  QoQ % 0.00% 0.00% 100.87% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.87% 100.00% - - -
Div Payout % - % - % 1.55 % 0.67 % - % - % - % -
  QoQ % 0.00% 0.00% 131.34% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 231.34% 100.00% - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 122,077 112,596 97,704 95,786 95,846 92,958 90,080 22.40%
  QoQ % 8.42% 15.24% 2.00% -0.06% 3.11% 3.20% -
  Horiz. % 135.52% 125.00% 108.46% 106.34% 106.40% 103.20% 100.00%
NOSH 164,969 158,586 150,314 149,666 149,760 149,932 150,133 6.47%
  QoQ % 4.02% 5.50% 0.43% -0.06% -0.11% -0.13% -
  Horiz. % 109.88% 105.63% 100.12% 99.69% 99.75% 99.87% 100.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 8.01 % 5.14 % 6.01 % 6.55 % 8.68 % 7.04 % 7.87 % 1.18%
  QoQ % 55.84% -14.48% -8.24% -24.54% 23.30% -10.55% -
  Horiz. % 101.78% 65.31% 76.37% 83.23% 110.29% 89.45% 100.00%
ROE 2.23 % 1.30 % 1.98 % 2.34 % 3.27 % 2.40 % 2.50 % -7.32%
  QoQ % 71.54% -34.34% -15.38% -28.44% 36.25% -4.00% -
  Horiz. % 89.20% 52.00% 79.20% 93.60% 130.80% 96.00% 100.00%
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 20.14 17.86 20.66 22.94 24.31 21.00 18.82 4.61%
  QoQ % 12.77% -13.55% -9.94% -5.64% 15.76% 11.58% -
  Horiz. % 107.01% 94.90% 109.78% 121.89% 129.17% 111.58% 100.00%
EPS 1.65 0.92 1.29 1.50 2.09 1.49 1.50 6.54%
  QoQ % 79.35% -28.68% -14.00% -28.23% 40.27% -0.67% -
  Horiz. % 110.00% 61.33% 86.00% 100.00% 139.33% 99.33% 100.00%
DPS 0.00 0.00 0.02 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 100.00% - - -
NAPS 0.7400 0.7100 0.6500 0.6400 0.6400 0.6200 0.6000 14.96%
  QoQ % 4.23% 9.23% 1.56% 0.00% 3.23% 3.33% -
  Horiz. % 123.33% 118.33% 108.33% 106.67% 106.67% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 406,644
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 8.17 6.97 7.64 8.44 8.95 7.74 6.95 11.35%
  QoQ % 17.22% -8.77% -9.48% -5.70% 15.63% 11.37% -
  Horiz. % 117.55% 100.29% 109.93% 121.44% 128.78% 111.37% 100.00%
EPS 0.67 0.36 0.48 0.55 0.77 0.55 0.55 14.02%
  QoQ % 86.11% -25.00% -12.73% -28.57% 40.00% 0.00% -
  Horiz. % 121.82% 65.45% 87.27% 100.00% 140.00% 100.00% 100.00%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.3002 0.2769 0.2403 0.2356 0.2357 0.2286 0.2215 22.40%
  QoQ % 8.41% 15.23% 1.99% -0.04% 3.11% 3.21% -
  Horiz. % 135.53% 125.01% 108.49% 106.37% 106.41% 103.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 1.9000 1.6800 1.4900 1.6400 1.0700 0.8800 0.8500 -
P/RPS 9.43 9.41 7.21 7.15 4.40 4.19 4.52 63.05%
  QoQ % 0.21% 30.51% 0.84% 62.50% 5.01% -7.30% -
  Horiz. % 208.63% 208.19% 159.51% 158.19% 97.35% 92.70% 100.00%
P/EPS 115.15 182.61 115.63 109.33 51.20 59.06 56.67 60.22%
  QoQ % -36.94% 57.93% 5.76% 113.54% -13.31% 4.22% -
  Horiz. % 203.19% 322.23% 204.04% 192.92% 90.35% 104.22% 100.00%
EY 0.87 0.55 0.86 0.91 1.95 1.69 1.76 -37.40%
  QoQ % 58.18% -36.05% -5.49% -53.33% 15.38% -3.98% -
  Horiz. % 49.43% 31.25% 48.86% 51.70% 110.80% 96.02% 100.00%
DY 0.00 0.00 0.01 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% 100.00% 100.00% - - -
P/NAPS 2.57 2.37 2.29 2.56 1.67 1.42 1.42 48.35%
  QoQ % 8.44% 3.49% -10.55% 53.29% 17.61% 0.00% -
  Horiz. % 180.99% 166.90% 161.27% 180.28% 117.61% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 28/12/15 22/09/15 29/06/15 24/03/15 29/12/14 25/09/14 26/06/14 -
Price 1.4500 1.6500 1.6200 1.6100 1.5500 0.8850 0.8850 -
P/RPS 7.20 9.24 7.84 7.02 6.38 4.21 4.70 32.79%
  QoQ % -22.08% 17.86% 11.68% 10.03% 51.54% -10.43% -
  Horiz. % 153.19% 196.60% 166.81% 149.36% 135.74% 89.57% 100.00%
P/EPS 87.88 179.35 125.72 107.33 74.16 59.40 59.00 30.33%
  QoQ % -51.00% 42.66% 17.13% 44.73% 24.85% 0.68% -
  Horiz. % 148.95% 303.98% 213.08% 181.92% 125.69% 100.68% 100.00%
EY 1.14 0.56 0.80 0.93 1.35 1.68 1.69 -23.03%
  QoQ % 103.57% -30.00% -13.98% -31.11% -19.64% -0.59% -
  Horiz. % 67.46% 33.14% 47.34% 55.03% 79.88% 99.41% 100.00%
DY 0.00 0.00 0.01 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% 100.00% 100.00% - - -
P/NAPS 1.96 2.32 2.49 2.52 2.42 1.43 1.47 21.08%
  QoQ % -15.52% -6.83% -1.19% 4.13% 69.23% -2.72% -
  Horiz. % 133.33% 157.82% 169.39% 171.43% 164.63% 97.28% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

432  355  646  1030 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VIVOCOM 0.70-0.155 
 XDL 0.065-0.005 
 AT 0.175+0.005 
 ASIABIO-OR 0.005-0.03 
 KNM 0.210.00 
 KSTAR 0.315-0.02 
 SUPERMX-C1I 0.11+0.005 
 JAKS-WC 0.33+0.235 
 PARKSON 0.145+0.02 
 ARMADA 0.295+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
4. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
5. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
6. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
7. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
8. Report: ‘Entire Labour Dept’ will investigate conditions at Top Glove factories, says HR minister save malaysia!
PARTNERS & BROKERS