Highlights

[SOLID] QoQ Quarter Result on 2014-10-31 [#2]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 29-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Oct-2014  [#2]
Profit Trend QoQ -     40.11%    YoY -     119.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 28,326 31,057 34,339 36,402 31,484 28,262 31,405 -6.67%
  QoQ % -8.79% -9.56% -5.67% 15.62% 11.40% -10.01% -
  Horiz. % 90.20% 98.89% 109.34% 115.91% 100.25% 89.99% 100.00%
PBT 2,030 2,917 3,204 4,166 3,005 3,187 3,517 -30.75%
  QoQ % -30.41% -8.96% -23.09% 38.64% -5.71% -9.38% -
  Horiz. % 57.72% 82.94% 91.10% 118.45% 85.44% 90.62% 100.00%
Tax -573 -1,049 -954 -1,007 -788 -962 -931 -27.71%
  QoQ % 45.38% -9.96% 5.26% -27.79% 18.09% -3.33% -
  Horiz. % 61.55% 112.67% 102.47% 108.16% 84.64% 103.33% 100.00%
NP 1,457 1,868 2,250 3,159 2,217 2,225 2,586 -31.86%
  QoQ % -22.00% -16.98% -28.77% 42.49% -0.36% -13.96% -
  Horiz. % 56.34% 72.24% 87.01% 122.16% 85.73% 86.04% 100.00%
NP to SH 1,459 1,937 2,245 3,130 2,234 2,252 2,613 -32.26%
  QoQ % -24.68% -13.72% -28.27% 40.11% -0.80% -13.82% -
  Horiz. % 55.84% 74.13% 85.92% 119.79% 85.50% 86.18% 100.00%
Tax Rate 28.23 % 35.96 % 29.78 % 24.17 % 26.22 % 30.19 % 26.47 % 4.40%
  QoQ % -21.50% 20.75% 23.21% -7.82% -13.15% 14.05% -
  Horiz. % 106.65% 135.85% 112.50% 91.31% 99.06% 114.05% 100.00%
Total Cost 26,869 29,189 32,089 33,243 29,267 26,037 28,819 -4.58%
  QoQ % -7.95% -9.04% -3.47% 13.59% 12.41% -9.65% -
  Horiz. % 93.23% 101.28% 111.35% 115.35% 101.55% 90.35% 100.00%
Net Worth 112,596 97,704 95,786 95,846 92,958 90,080 88,601 17.38%
  QoQ % 15.24% 2.00% -0.06% 3.11% 3.20% 1.67% -
  Horiz. % 127.08% 110.27% 108.11% 108.18% 104.92% 101.67% 100.00%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - 30 14 - - - - -
  QoQ % 0.00% 100.87% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.87% 100.00% - - - -
Div Payout % - % 1.55 % 0.67 % - % - % - % - % -
  QoQ % 0.00% 131.34% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 231.34% 100.00% - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 112,596 97,704 95,786 95,846 92,958 90,080 88,601 17.38%
  QoQ % 15.24% 2.00% -0.06% 3.11% 3.20% 1.67% -
  Horiz. % 127.08% 110.27% 108.11% 108.18% 104.92% 101.67% 100.00%
NOSH 158,586 150,314 149,666 149,760 149,932 150,133 150,172 3.71%
  QoQ % 5.50% 0.43% -0.06% -0.11% -0.13% -0.03% -
  Horiz. % 105.60% 100.09% 99.66% 99.73% 99.84% 99.97% 100.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 5.14 % 6.01 % 6.55 % 8.68 % 7.04 % 7.87 % 8.23 % -27.00%
  QoQ % -14.48% -8.24% -24.54% 23.30% -10.55% -4.37% -
  Horiz. % 62.45% 73.03% 79.59% 105.47% 85.54% 95.63% 100.00%
ROE 1.30 % 1.98 % 2.34 % 3.27 % 2.40 % 2.50 % 2.95 % -42.18%
  QoQ % -34.34% -15.38% -28.44% 36.25% -4.00% -15.25% -
  Horiz. % 44.07% 67.12% 79.32% 110.85% 81.36% 84.75% 100.00%
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 17.86 20.66 22.94 24.31 21.00 18.82 20.91 -10.00%
  QoQ % -13.55% -9.94% -5.64% 15.76% 11.58% -10.00% -
  Horiz. % 85.41% 98.80% 109.71% 116.26% 100.43% 90.00% 100.00%
EPS 0.92 1.29 1.50 2.09 1.49 1.50 1.74 -34.69%
  QoQ % -28.68% -14.00% -28.23% 40.27% -0.67% -13.79% -
  Horiz. % 52.87% 74.14% 86.21% 120.11% 85.63% 86.21% 100.00%
DPS 0.00 0.02 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 100.00% - - - -
NAPS 0.7100 0.6500 0.6400 0.6400 0.6200 0.6000 0.5900 13.18%
  QoQ % 9.23% 1.56% 0.00% 3.23% 3.33% 1.69% -
  Horiz. % 120.34% 110.17% 108.47% 108.47% 105.08% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 392,429
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 7.22 7.91 8.75 9.28 8.02 7.20 8.00 -6.63%
  QoQ % -8.72% -9.60% -5.71% 15.71% 11.39% -10.00% -
  Horiz. % 90.25% 98.88% 109.38% 116.00% 100.25% 90.00% 100.00%
EPS 0.37 0.49 0.57 0.80 0.57 0.57 0.67 -32.76%
  QoQ % -24.49% -14.04% -28.75% 40.35% 0.00% -14.93% -
  Horiz. % 55.22% 73.13% 85.07% 119.40% 85.07% 85.07% 100.00%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.2869 0.2490 0.2441 0.2442 0.2369 0.2295 0.2258 17.36%
  QoQ % 15.22% 2.01% -0.04% 3.08% 3.22% 1.64% -
  Horiz. % 127.06% 110.27% 108.10% 108.15% 104.92% 101.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 1.6800 1.4900 1.6400 1.0700 0.8800 0.8500 0.6550 -
P/RPS 9.41 7.21 7.15 4.40 4.19 4.52 3.13 108.72%
  QoQ % 30.51% 0.84% 62.50% 5.01% -7.30% 44.41% -
  Horiz. % 300.64% 230.35% 228.43% 140.58% 133.87% 144.41% 100.00%
P/EPS 182.61 115.63 109.33 51.20 59.06 56.67 37.64 187.41%
  QoQ % 57.93% 5.76% 113.54% -13.31% 4.22% 50.56% -
  Horiz. % 485.15% 307.20% 290.46% 136.03% 156.91% 150.56% 100.00%
EY 0.55 0.86 0.91 1.95 1.69 1.76 2.66 -65.13%
  QoQ % -36.05% -5.49% -53.33% 15.38% -3.98% -33.83% -
  Horiz. % 20.68% 32.33% 34.21% 73.31% 63.53% 66.17% 100.00%
DY 0.00 0.01 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% 100.00% 100.00% - - - -
P/NAPS 2.37 2.29 2.56 1.67 1.42 1.42 1.11 66.04%
  QoQ % 3.49% -10.55% 53.29% 17.61% 0.00% 27.93% -
  Horiz. % 213.51% 206.31% 230.63% 150.45% 127.93% 127.93% 100.00%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 22/09/15 29/06/15 24/03/15 29/12/14 25/09/14 26/06/14 25/03/14 -
Price 1.6500 1.6200 1.6100 1.5500 0.8850 0.8850 0.8300 -
P/RPS 9.24 7.84 7.02 6.38 4.21 4.70 3.97 75.90%
  QoQ % 17.86% 11.68% 10.03% 51.54% -10.43% 18.39% -
  Horiz. % 232.75% 197.48% 176.83% 160.71% 106.05% 118.39% 100.00%
P/EPS 179.35 125.72 107.33 74.16 59.40 59.00 47.70 142.39%
  QoQ % 42.66% 17.13% 44.73% 24.85% 0.68% 23.69% -
  Horiz. % 376.00% 263.56% 225.01% 155.47% 124.53% 123.69% 100.00%
EY 0.56 0.80 0.93 1.35 1.68 1.69 2.10 -58.67%
  QoQ % -30.00% -13.98% -31.11% -19.64% -0.59% -19.52% -
  Horiz. % 26.67% 38.10% 44.29% 64.29% 80.00% 80.48% 100.00%
DY 0.00 0.01 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% 100.00% 100.00% - - - -
P/NAPS 2.32 2.49 2.52 2.42 1.43 1.47 1.41 39.50%
  QoQ % -6.83% -1.19% 4.13% 69.23% -2.72% 4.26% -
  Horiz. % 164.54% 176.60% 178.72% 171.63% 101.42% 104.26% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

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. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [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
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers