Highlights

[SOLID] QoQ Quarter Result on 2016-01-31 [#3]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 30-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Jan-2016  [#3]
Profit Trend QoQ -     -51.32%    YoY -     -40.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 32,539 29,628 29,200 30,205 33,222 28,326 31,057 3.14%
  QoQ % 9.83% 1.47% -3.33% -9.08% 17.28% -8.79% -
  Horiz. % 104.77% 95.40% 94.02% 97.26% 106.97% 91.21% 100.00%
PBT 2,124 1,701 588 2,160 3,695 2,030 2,917 -18.99%
  QoQ % 24.87% 189.29% -72.78% -41.54% 82.02% -30.41% -
  Horiz. % 72.81% 58.31% 20.16% 74.05% 126.67% 69.59% 100.00%
Tax -758 -546 -417 -889 -1,033 -573 -1,049 -19.40%
  QoQ % -38.83% -30.94% 53.09% 13.94% -80.28% 45.38% -
  Horiz. % 72.26% 52.05% 39.75% 84.75% 98.47% 54.62% 100.00%
NP 1,366 1,155 171 1,271 2,662 1,457 1,868 -18.76%
  QoQ % 18.27% 575.44% -86.55% -52.25% 82.70% -22.00% -
  Horiz. % 73.13% 61.83% 9.15% 68.04% 142.51% 78.00% 100.00%
NP to SH 1,366 1,155 202 1,325 2,722 1,459 1,937 -20.69%
  QoQ % 18.27% 471.78% -84.75% -51.32% 86.57% -24.68% -
  Horiz. % 70.52% 59.63% 10.43% 68.40% 140.53% 75.32% 100.00%
Tax Rate 35.69 % 32.10 % 70.92 % 41.16 % 27.96 % 28.23 % 35.96 % -0.50%
  QoQ % 11.18% -54.74% 72.30% 47.21% -0.96% -21.50% -
  Horiz. % 99.25% 89.27% 197.22% 114.46% 77.75% 78.50% 100.00%
Total Cost 31,173 28,473 29,029 28,934 30,560 26,869 29,189 4.46%
  QoQ % 9.48% -1.92% 0.33% -5.32% 13.74% -7.95% -
  Horiz. % 106.80% 97.55% 99.45% 99.13% 104.70% 92.05% 100.00%
Net Worth 136,599 135,300 136,350 135,812 122,077 112,596 97,704 24.91%
  QoQ % 0.96% -0.77% 0.40% 11.25% 8.42% 15.24% -
  Horiz. % 139.81% 138.48% 139.55% 139.00% 124.95% 115.24% 100.00%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 499 - 1,683 - - - 30 545.84%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,662.42% 0.00% 5,599.54% 0.00% 0.00% 0.00% 100.00%
Div Payout % 36.59 % - % 833.33 % - % - % - % 1.55 % 715.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,360.65% 0.00% 53,763.23% 0.00% 0.00% 0.00% 100.00%
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 136,599 135,300 136,350 135,812 122,077 112,596 97,704 24.91%
  QoQ % 0.96% -0.77% 0.40% 11.25% 8.42% 15.24% -
  Horiz. % 139.81% 138.48% 139.55% 139.00% 124.95% 115.24% 100.00%
NOSH 166,585 165,000 168,333 165,624 164,969 158,586 150,314 7.06%
  QoQ % 0.96% -1.98% 1.64% 0.40% 4.02% 5.50% -
  Horiz. % 110.82% 109.77% 111.99% 110.19% 109.75% 105.50% 100.00%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 4.20 % 3.90 % 0.59 % 4.21 % 8.01 % 5.14 % 6.01 % -21.16%
  QoQ % 7.69% 561.02% -85.99% -47.44% 55.84% -14.48% -
  Horiz. % 69.88% 64.89% 9.82% 70.05% 133.28% 85.52% 100.00%
ROE 1.00 % 0.85 % 0.15 % 0.98 % 2.23 % 1.30 % 1.98 % -36.45%
  QoQ % 17.65% 466.67% -84.69% -56.05% 71.54% -34.34% -
  Horiz. % 50.51% 42.93% 7.58% 49.49% 112.63% 65.66% 100.00%
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 19.53 17.96 17.35 18.24 20.14 17.86 20.66 -3.66%
  QoQ % 8.74% 3.52% -4.88% -9.43% 12.77% -13.55% -
  Horiz. % 94.53% 86.93% 83.98% 88.29% 97.48% 86.45% 100.00%
EPS 0.82 0.70 0.12 0.80 1.65 0.92 1.29 -25.97%
  QoQ % 17.14% 483.33% -85.00% -51.52% 79.35% -28.68% -
  Horiz. % 63.57% 54.26% 9.30% 62.02% 127.91% 71.32% 100.00%
DPS 0.30 0.00 1.00 0.00 0.00 0.00 0.02 503.25%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,500.00% 0.00% 5,000.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8200 0.8200 0.8100 0.8200 0.7400 0.7100 0.6500 16.67%
  QoQ % 0.00% 1.23% -1.22% 10.81% 4.23% 9.23% -
  Horiz. % 126.15% 126.15% 124.62% 126.15% 113.85% 109.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 392,429
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 8.29 7.55 7.44 7.70 8.47 7.22 7.91 3.16%
  QoQ % 9.80% 1.48% -3.38% -9.09% 17.31% -8.72% -
  Horiz. % 104.80% 95.45% 94.06% 97.35% 107.08% 91.28% 100.00%
EPS 0.35 0.29 0.05 0.34 0.69 0.37 0.49 -20.01%
  QoQ % 20.69% 480.00% -85.29% -50.72% 86.49% -24.49% -
  Horiz. % 71.43% 59.18% 10.20% 69.39% 140.82% 75.51% 100.00%
DPS 0.13 0.00 0.43 0.00 0.00 0.00 0.01 448.60%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,300.00% 0.00% 4,300.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3481 0.3448 0.3475 0.3461 0.3111 0.2869 0.2490 24.90%
  QoQ % 0.96% -0.78% 0.40% 11.25% 8.43% 15.22% -
  Horiz. % 139.80% 138.47% 139.56% 139.00% 124.94% 115.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 1.3200 1.3000 1.3300 1.3900 1.9000 1.6800 1.4900 -
P/RPS 6.76 7.24 7.67 7.62 9.43 9.41 7.21 -4.19%
  QoQ % -6.63% -5.61% 0.66% -19.19% 0.21% 30.51% -
  Horiz. % 93.76% 100.42% 106.38% 105.69% 130.79% 130.51% 100.00%
P/EPS 160.98 185.71 1,108.33 173.75 115.15 182.61 115.63 24.56%
  QoQ % -13.32% -83.24% 537.89% 50.89% -36.94% 57.93% -
  Horiz. % 139.22% 160.61% 958.51% 150.26% 99.58% 157.93% 100.00%
EY 0.62 0.54 0.09 0.58 0.87 0.55 0.86 -19.52%
  QoQ % 14.81% 500.00% -84.48% -33.33% 58.18% -36.05% -
  Horiz. % 72.09% 62.79% 10.47% 67.44% 101.16% 63.95% 100.00%
DY 0.23 0.00 0.75 0.00 0.00 0.00 0.01 701.11%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,300.00% 0.00% 7,500.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.61 1.59 1.64 1.70 2.57 2.37 2.29 -20.85%
  QoQ % 1.26% -3.05% -3.53% -33.85% 8.44% 3.49% -
  Horiz. % 70.31% 69.43% 71.62% 74.24% 112.23% 103.49% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 28/12/16 27/09/16 29/06/16 30/03/16 28/12/15 22/09/15 29/06/15 -
Price 1.2600 1.3300 1.3400 1.3700 1.4500 1.6500 1.6200 -
P/RPS 6.45 7.41 7.72 7.51 7.20 9.24 7.84 -12.15%
  QoQ % -12.96% -4.02% 2.80% 4.31% -22.08% 17.86% -
  Horiz. % 82.27% 94.52% 98.47% 95.79% 91.84% 117.86% 100.00%
P/EPS 153.66 190.00 1,116.67 171.25 87.88 179.35 125.72 14.25%
  QoQ % -19.13% -82.99% 552.07% 94.87% -51.00% 42.66% -
  Horiz. % 122.22% 151.13% 888.22% 136.22% 69.90% 142.66% 100.00%
EY 0.65 0.53 0.09 0.58 1.14 0.56 0.80 -12.87%
  QoQ % 22.64% 488.89% -84.48% -49.12% 103.57% -30.00% -
  Horiz. % 81.25% 66.25% 11.25% 72.50% 142.50% 70.00% 100.00%
DY 0.24 0.00 0.75 0.00 0.00 0.00 0.01 724.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,400.00% 0.00% 7,500.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.54 1.62 1.65 1.67 1.96 2.32 2.49 -27.30%
  QoQ % -4.94% -1.82% -1.20% -14.80% -15.52% -6.83% -
  Horiz. % 61.85% 65.06% 66.27% 67.07% 78.71% 93.17% 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 
Partners & Brokers