Highlights

[SOLID] QoQ TTM Result on 2014-04-30 [#4]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 26-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 30-Apr-2014  [#4]
Profit Trend QoQ -     43.31%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 130,487 127,552 122,460 118,080 89,818 58,414 27,104 184.30%
  QoQ % 2.30% 4.16% 3.71% 31.47% 53.76% 115.52% -
  Horiz. % 481.43% 470.60% 451.82% 435.66% 331.38% 215.52% 100.00%
PBT 13,562 13,873 12,122 10,924 7,737 4,222 1,807 281.93%
  QoQ % -2.24% 14.44% 10.97% 41.19% 83.25% 133.65% -
  Horiz. % 750.53% 767.74% 670.84% 604.54% 428.17% 233.65% 100.00%
Tax -3,710 -3,685 -3,652 -3,478 -2,517 -1,588 -614 230.66%
  QoQ % -0.68% -0.90% -5.00% -38.18% -58.50% -158.63% -
  Horiz. % 604.23% 600.16% 594.79% 566.45% 409.93% 258.63% 100.00%
NP 9,852 10,188 8,470 7,446 5,220 2,634 1,193 306.99%
  QoQ % -3.30% 20.28% 13.75% 42.64% 98.18% 120.79% -
  Horiz. % 825.82% 853.98% 709.97% 624.14% 437.55% 220.79% 100.00%
NP to SH 9,862 10,229 8,527 7,455 5,202 2,590 1,162 314.46%
  QoQ % -3.59% 19.96% 14.38% 43.31% 100.85% 122.89% -
  Horiz. % 848.71% 880.29% 733.82% 641.57% 447.68% 222.89% 100.00%
Tax Rate 27.36 % 26.56 % 30.13 % 31.84 % 32.53 % 37.61 % 33.98 % -13.42%
  QoQ % 3.01% -11.85% -5.37% -2.12% -13.51% 10.68% -
  Horiz. % 80.52% 78.16% 88.67% 93.70% 95.73% 110.68% 100.00%
Total Cost 120,635 117,364 113,990 110,634 84,598 55,780 25,911 178.04%
  QoQ % 2.79% 2.96% 3.03% 30.78% 51.66% 115.28% -
  Horiz. % 465.57% 452.95% 439.93% 426.98% 326.49% 215.28% 100.00%
Net Worth 95,786 95,846 92,958 90,080 88,601 76,071 65,578 28.65%
  QoQ % -0.06% 3.11% 3.20% 1.67% 16.47% 16.00% -
  Horiz. % 146.06% 146.16% 141.75% 137.36% 135.11% 116.00% 100.00%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 14 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.15 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 95,786 95,846 92,958 90,080 88,601 76,071 65,578 28.65%
  QoQ % -0.06% 3.11% 3.20% 1.67% 16.47% 16.00% -
  Horiz. % 146.06% 146.16% 141.75% 137.36% 135.11% 116.00% 100.00%
NOSH 149,666 149,760 149,932 150,133 150,172 133,457 115,049 19.11%
  QoQ % -0.06% -0.11% -0.13% -0.03% 12.52% 16.00% -
  Horiz. % 130.09% 130.17% 130.32% 130.49% 130.53% 116.00% 100.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 7.55 % 7.99 % 6.92 % 6.31 % 5.81 % 4.51 % 4.40 % 43.19%
  QoQ % -5.51% 15.46% 9.67% 8.61% 28.82% 2.50% -
  Horiz. % 171.59% 181.59% 157.27% 143.41% 132.05% 102.50% 100.00%
ROE 10.30 % 10.67 % 9.17 % 8.28 % 5.87 % 3.40 % 1.77 % 222.49%
  QoQ % -3.47% 16.36% 10.75% 41.06% 72.65% 92.09% -
  Horiz. % 581.92% 602.82% 518.08% 467.80% 331.64% 192.09% 100.00%
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 87.19 85.17 81.68 78.65 59.81 43.77 23.56 138.69%
  QoQ % 2.37% 4.27% 3.85% 31.50% 36.65% 85.78% -
  Horiz. % 370.08% 361.50% 346.69% 333.83% 253.86% 185.78% 100.00%
EPS 6.59 6.83 5.69 4.97 3.46 1.94 1.01 247.98%
  QoQ % -3.51% 20.04% 14.49% 43.64% 78.35% 92.08% -
  Horiz. % 652.48% 676.24% 563.37% 492.08% 342.57% 192.08% 100.00%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.6400 0.6400 0.6200 0.6000 0.5900 0.5700 0.5700 8.01%
  QoQ % 0.00% 3.23% 3.33% 1.69% 3.51% 0.00% -
  Horiz. % 112.28% 112.28% 108.77% 105.26% 103.51% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 392,327
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 33.26 32.51 31.21 30.10 22.89 14.89 6.91 184.26%
  QoQ % 2.31% 4.17% 3.69% 31.50% 53.73% 115.48% -
  Horiz. % 481.33% 470.48% 451.66% 435.60% 331.26% 215.48% 100.00%
EPS 2.51 2.61 2.17 1.90 1.33 0.66 0.30 310.54%
  QoQ % -3.83% 20.28% 14.21% 42.86% 101.52% 120.00% -
  Horiz. % 836.67% 870.00% 723.33% 633.33% 443.33% 220.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2441 0.2443 0.2369 0.2296 0.2258 0.1939 0.1672 28.60%
  QoQ % -0.08% 3.12% 3.18% 1.68% 16.45% 15.97% -
  Horiz. % 145.99% 146.11% 141.69% 137.32% 135.05% 115.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 - -
Price 1.6400 1.0700 0.8800 0.8500 0.6550 0.6850 0.0000 -
P/RPS 1.88 1.26 1.08 1.08 1.10 1.57 0.00 -
  QoQ % 49.21% 16.67% 0.00% -1.82% -29.94% 0.00% -
  Horiz. % 119.75% 80.25% 68.79% 68.79% 70.06% 100.00% -
P/EPS 24.89 15.67 15.47 17.12 18.91 35.30 0.00 -
  QoQ % 58.84% 1.29% -9.64% -9.47% -46.43% 0.00% -
  Horiz. % 70.51% 44.39% 43.82% 48.50% 53.57% 100.00% -
EY 4.02 6.38 6.46 5.84 5.29 2.83 0.00 -
  QoQ % -36.99% -1.24% 10.62% 10.40% 86.93% 0.00% -
  Horiz. % 142.05% 225.44% 228.27% 206.36% 186.93% 100.00% -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 2.56 1.67 1.42 1.42 1.11 1.20 0.00 -
  QoQ % 53.29% 17.61% 0.00% 27.93% -7.50% 0.00% -
  Horiz. % 213.33% 139.17% 118.33% 118.33% 92.50% 100.00% -
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 24/03/15 29/12/14 25/09/14 26/06/14 - - - -
Price 1.6100 1.5500 0.8850 0.8850 0.0000 0.0000 0.0000 -
P/RPS 1.85 1.82 1.08 1.13 0.00 0.00 0.00 -
  QoQ % 1.65% 68.52% -4.42% 0.00% 0.00% 0.00% -
  Horiz. % 163.72% 161.06% 95.58% 100.00% - - -
P/EPS 24.43 22.69 15.56 17.82 0.00 0.00 0.00 -
  QoQ % 7.67% 45.82% -12.68% 0.00% 0.00% 0.00% -
  Horiz. % 137.09% 127.33% 87.32% 100.00% - - -
EY 4.09 4.41 6.43 5.61 0.00 0.00 0.00 -
  QoQ % -7.26% -31.42% 14.62% 0.00% 0.00% 0.00% -
  Horiz. % 72.91% 78.61% 114.62% 100.00% - - -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 2.52 2.42 1.43 1.47 0.00 0.00 0.00 -
  QoQ % 4.13% 69.23% -2.72% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers