Highlights

[SOLID] QoQ Quarter Result on 2015-07-31 [#1]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 22-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Jul-2015  [#1]
Profit Trend QoQ -     -24.68%    YoY -     -34.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 29,200 30,205 33,222 28,326 31,057 34,339 36,402 -13.68%
  QoQ % -3.33% -9.08% 17.28% -8.79% -9.56% -5.67% -
  Horiz. % 80.22% 82.98% 91.26% 77.81% 85.32% 94.33% 100.00%
PBT 588 2,160 3,695 2,030 2,917 3,204 4,166 -72.92%
  QoQ % -72.78% -41.54% 82.02% -30.41% -8.96% -23.09% -
  Horiz. % 14.11% 51.85% 88.69% 48.73% 70.02% 76.91% 100.00%
Tax -417 -889 -1,033 -573 -1,049 -954 -1,007 -44.47%
  QoQ % 53.09% 13.94% -80.28% 45.38% -9.96% 5.26% -
  Horiz. % 41.41% 88.28% 102.58% 56.90% 104.17% 94.74% 100.00%
NP 171 1,271 2,662 1,457 1,868 2,250 3,159 -85.72%
  QoQ % -86.55% -52.25% 82.70% -22.00% -16.98% -28.77% -
  Horiz. % 5.41% 40.23% 84.27% 46.12% 59.13% 71.23% 100.00%
NP to SH 202 1,325 2,722 1,459 1,937 2,245 3,130 -83.94%
  QoQ % -84.75% -51.32% 86.57% -24.68% -13.72% -28.27% -
  Horiz. % 6.45% 42.33% 86.96% 46.61% 61.88% 71.73% 100.00%
Tax Rate 70.92 % 41.16 % 27.96 % 28.23 % 35.96 % 29.78 % 24.17 % 105.09%
  QoQ % 72.30% 47.21% -0.96% -21.50% 20.75% 23.21% -
  Horiz. % 293.42% 170.29% 115.68% 116.80% 148.78% 123.21% 100.00%
Total Cost 29,029 28,934 30,560 26,869 29,189 32,089 33,243 -8.65%
  QoQ % 0.33% -5.32% 13.74% -7.95% -9.04% -3.47% -
  Horiz. % 87.32% 87.04% 91.93% 80.83% 87.80% 96.53% 100.00%
Net Worth 136,350 135,812 122,077 112,596 97,704 95,786 95,846 26.52%
  QoQ % 0.40% 11.25% 8.42% 15.24% 2.00% -0.06% -
  Horiz. % 142.26% 141.70% 127.37% 117.48% 101.94% 99.94% 100.00%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 1,683 - - - 30 14 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.87% 0.00% -
  Horiz. % 11,247.71% 0.00% 0.00% 0.00% 200.87% 100.00% -
Div Payout % 833.33 % - % - % - % 1.55 % 0.67 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 131.34% 0.00% -
  Horiz. % 124,377.61% 0.00% 0.00% 0.00% 231.34% 100.00% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 136,350 135,812 122,077 112,596 97,704 95,786 95,846 26.52%
  QoQ % 0.40% 11.25% 8.42% 15.24% 2.00% -0.06% -
  Horiz. % 142.26% 141.70% 127.37% 117.48% 101.94% 99.94% 100.00%
NOSH 168,333 165,624 164,969 158,586 150,314 149,666 149,760 8.11%
  QoQ % 1.64% 0.40% 4.02% 5.50% 0.43% -0.06% -
  Horiz. % 112.40% 110.59% 110.16% 105.89% 100.37% 99.94% 100.00%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 0.59 % 4.21 % 8.01 % 5.14 % 6.01 % 6.55 % 8.68 % -83.37%
  QoQ % -85.99% -47.44% 55.84% -14.48% -8.24% -24.54% -
  Horiz. % 6.80% 48.50% 92.28% 59.22% 69.24% 75.46% 100.00%
ROE 0.15 % 0.98 % 2.23 % 1.30 % 1.98 % 2.34 % 3.27 % -87.21%
  QoQ % -84.69% -56.05% 71.54% -34.34% -15.38% -28.44% -
  Horiz. % 4.59% 29.97% 68.20% 39.76% 60.55% 71.56% 100.00%
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 17.35 18.24 20.14 17.86 20.66 22.94 24.31 -20.15%
  QoQ % -4.88% -9.43% 12.77% -13.55% -9.94% -5.64% -
  Horiz. % 71.37% 75.03% 82.85% 73.47% 84.99% 94.36% 100.00%
EPS 0.12 0.80 1.65 0.92 1.29 1.50 2.09 -85.14%
  QoQ % -85.00% -51.52% 79.35% -28.68% -14.00% -28.23% -
  Horiz. % 5.74% 38.28% 78.95% 44.02% 61.72% 71.77% 100.00%
DPS 1.00 0.00 0.00 0.00 0.02 0.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 10,000.00% 0.00% 0.00% 0.00% 200.00% 100.00% -
NAPS 0.8100 0.8200 0.7400 0.7100 0.6500 0.6400 0.6400 17.02%
  QoQ % -1.22% 10.81% 4.23% 9.23% 1.56% 0.00% -
  Horiz. % 126.56% 128.12% 115.62% 110.94% 101.56% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 393,271
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 7.42 7.68 8.45 7.20 7.90 8.73 9.26 -13.74%
  QoQ % -3.39% -9.11% 17.36% -8.86% -9.51% -5.72% -
  Horiz. % 80.13% 82.94% 91.25% 77.75% 85.31% 94.28% 100.00%
EPS 0.05 0.34 0.69 0.37 0.49 0.57 0.80 -84.28%
  QoQ % -85.29% -50.72% 86.49% -24.49% -14.04% -28.75% -
  Horiz. % 6.25% 42.50% 86.25% 46.25% 61.25% 71.25% 100.00%
DPS 0.43 0.00 0.00 0.00 0.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 4,300.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3467 0.3453 0.3104 0.2863 0.2484 0.2436 0.2437 26.52%
  QoQ % 0.41% 11.24% 8.42% 15.26% 1.97% -0.04% -
  Horiz. % 142.27% 141.69% 127.37% 117.48% 101.93% 99.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 1.3300 1.3900 1.9000 1.6800 1.4900 1.6400 1.0700 -
P/RPS 7.67 7.62 9.43 9.41 7.21 7.15 4.40 44.89%
  QoQ % 0.66% -19.19% 0.21% 30.51% 0.84% 62.50% -
  Horiz. % 174.32% 173.18% 214.32% 213.86% 163.86% 162.50% 100.00%
P/EPS 1,108.33 173.75 115.15 182.61 115.63 109.33 51.20 678.18%
  QoQ % 537.89% 50.89% -36.94% 57.93% 5.76% 113.54% -
  Horiz. % 2,164.71% 339.36% 224.90% 356.66% 225.84% 213.54% 100.00%
EY 0.09 0.58 0.87 0.55 0.86 0.91 1.95 -87.16%
  QoQ % -84.48% -33.33% 58.18% -36.05% -5.49% -53.33% -
  Horiz. % 4.62% 29.74% 44.62% 28.21% 44.10% 46.67% 100.00%
DY 0.75 0.00 0.00 0.00 0.01 0.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7,500.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
P/NAPS 1.64 1.70 2.57 2.37 2.29 2.56 1.67 -1.20%
  QoQ % -3.53% -33.85% 8.44% 3.49% -10.55% 53.29% -
  Horiz. % 98.20% 101.80% 153.89% 141.92% 137.13% 153.29% 100.00%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/06/16 30/03/16 28/12/15 22/09/15 29/06/15 24/03/15 29/12/14 -
Price 1.3400 1.3700 1.4500 1.6500 1.6200 1.6100 1.5500 -
P/RPS 7.72 7.51 7.20 9.24 7.84 7.02 6.38 13.57%
  QoQ % 2.80% 4.31% -22.08% 17.86% 11.68% 10.03% -
  Horiz. % 121.00% 117.71% 112.85% 144.83% 122.88% 110.03% 100.00%
P/EPS 1,116.67 171.25 87.88 179.35 125.72 107.33 74.16 510.78%
  QoQ % 552.07% 94.87% -51.00% 42.66% 17.13% 44.73% -
  Horiz. % 1,505.76% 230.92% 118.50% 241.84% 169.53% 144.73% 100.00%
EY 0.09 0.58 1.14 0.56 0.80 0.93 1.35 -83.59%
  QoQ % -84.48% -49.12% 103.57% -30.00% -13.98% -31.11% -
  Horiz. % 6.67% 42.96% 84.44% 41.48% 59.26% 68.89% 100.00%
DY 0.75 0.00 0.00 0.00 0.01 0.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7,500.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
P/NAPS 1.65 1.67 1.96 2.32 2.49 2.52 2.42 -22.55%
  QoQ % -1.20% -14.80% -15.52% -6.83% -1.19% 4.13% -
  Horiz. % 68.18% 69.01% 80.99% 95.87% 102.89% 104.13% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 凡事都有体验成本/黄云浩 股海判官●黄云浩
6. 下跌股:MyEG RM1.10支撑 南洋行家论股
7. Malaysia Stock Analysis – KRONO (0176) Louis Yap Investment
8. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
Partners & Brokers