Highlights

[SOLID] QoQ TTM Result on 2015-04-30 [#4]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 29-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 30-Apr-2015  [#4]
Profit Trend QoQ -     -3.20%    YoY -     28.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 122,810 126,944 130,124 133,282 130,487 127,552 122,460 0.19%
  QoQ % -3.26% -2.44% -2.37% 2.14% 2.30% 4.16% -
  Horiz. % 100.29% 103.66% 106.26% 108.84% 106.55% 104.16% 100.00%
PBT 10,802 11,846 12,317 13,292 13,562 13,873 12,122 -7.38%
  QoQ % -8.81% -3.82% -7.34% -1.99% -2.24% 14.44% -
  Horiz. % 89.11% 97.72% 101.61% 109.65% 111.88% 114.44% 100.00%
Tax -3,544 -3,609 -3,583 -3,798 -3,710 -3,685 -3,652 -1.98%
  QoQ % 1.80% -0.73% 5.66% -2.37% -0.68% -0.90% -
  Horiz. % 97.04% 98.82% 98.11% 104.00% 101.59% 100.90% 100.00%
NP 7,258 8,237 8,734 9,494 9,852 10,188 8,470 -9.76%
  QoQ % -11.89% -5.69% -8.01% -3.63% -3.30% 20.28% -
  Horiz. % 85.69% 97.25% 103.12% 112.09% 116.32% 120.28% 100.00%
NP to SH 7,443 8,363 8,771 9,546 9,862 10,229 8,527 -8.64%
  QoQ % -11.00% -4.65% -8.12% -3.20% -3.59% 19.96% -
  Horiz. % 87.29% 98.08% 102.86% 111.95% 115.66% 119.96% 100.00%
Tax Rate 32.81 % 30.47 % 29.09 % 28.57 % 27.36 % 26.56 % 30.13 % 5.83%
  QoQ % 7.68% 4.74% 1.82% 4.42% 3.01% -11.85% -
  Horiz. % 108.89% 101.13% 96.55% 94.82% 90.81% 88.15% 100.00%
Total Cost 115,552 118,707 121,390 123,788 120,635 117,364 113,990 0.91%
  QoQ % -2.66% -2.21% -1.94% 2.61% 2.79% 2.96% -
  Horiz. % 101.37% 104.14% 106.49% 108.60% 105.83% 102.96% 100.00%
Net Worth 135,812 122,077 112,596 97,704 95,786 95,846 92,958 28.67%
  QoQ % 11.25% 8.42% 15.24% 2.00% -0.06% 3.11% -
  Horiz. % 146.10% 131.32% 121.13% 105.11% 103.04% 103.11% 100.00%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 30 45 45 45 14 0 0 -
  QoQ % -33.24% 0.00% 0.00% 200.87% 0.00% 0.00% -
  Horiz. % 200.87% 300.87% 300.87% 300.87% 100.00% - -
Div Payout % 0.40 % 0.54 % 0.51 % 0.47 % 0.15 % - % - % -
  QoQ % -25.93% 5.88% 8.51% 213.33% 0.00% 0.00% -
  Horiz. % 266.67% 360.00% 340.00% 313.33% 100.00% - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 135,812 122,077 112,596 97,704 95,786 95,846 92,958 28.67%
  QoQ % 11.25% 8.42% 15.24% 2.00% -0.06% 3.11% -
  Horiz. % 146.10% 131.32% 121.13% 105.11% 103.04% 103.11% 100.00%
NOSH 165,624 164,969 158,586 150,314 149,666 149,760 149,932 6.84%
  QoQ % 0.40% 4.02% 5.50% 0.43% -0.06% -0.11% -
  Horiz. % 110.47% 110.03% 105.77% 100.25% 99.82% 99.89% 100.00%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 5.91 % 6.49 % 6.71 % 7.12 % 7.55 % 7.99 % 6.92 % -9.96%
  QoQ % -8.94% -3.28% -5.76% -5.70% -5.51% 15.46% -
  Horiz. % 85.40% 93.79% 96.97% 102.89% 109.10% 115.46% 100.00%
ROE 5.48 % 6.85 % 7.79 % 9.77 % 10.30 % 10.67 % 9.17 % -28.99%
  QoQ % -20.00% -12.07% -20.27% -5.15% -3.47% 16.36% -
  Horiz. % 59.76% 74.70% 84.95% 106.54% 112.32% 116.36% 100.00%
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 74.15 76.95 82.05 88.67 87.19 85.17 81.68 -6.23%
  QoQ % -3.64% -6.22% -7.47% 1.70% 2.37% 4.27% -
  Horiz. % 90.78% 94.21% 100.45% 108.56% 106.75% 104.27% 100.00%
EPS 4.49 5.07 5.53 6.35 6.59 6.83 5.69 -14.57%
  QoQ % -11.44% -8.32% -12.91% -3.64% -3.51% 20.04% -
  Horiz. % 78.91% 89.10% 97.19% 111.60% 115.82% 120.04% 100.00%
DPS 0.02 0.03 0.03 0.03 0.01 0.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 200.00% 300.00% 300.00% 300.00% 100.00% - -
NAPS 0.8200 0.7400 0.7100 0.6500 0.6400 0.6400 0.6200 20.43%
  QoQ % 10.81% 4.23% 9.23% 1.56% 0.00% 3.23% -
  Horiz. % 132.26% 119.35% 114.52% 104.84% 103.23% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 406,644
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 30.20 31.22 32.00 32.78 32.09 31.37 30.11 0.20%
  QoQ % -3.27% -2.44% -2.38% 2.15% 2.30% 4.18% -
  Horiz. % 100.30% 103.69% 106.28% 108.87% 106.58% 104.18% 100.00%
EPS 1.83 2.06 2.16 2.35 2.43 2.52 2.10 -8.74%
  QoQ % -11.17% -4.63% -8.09% -3.29% -3.57% 20.00% -
  Horiz. % 87.14% 98.10% 102.86% 111.90% 115.71% 120.00% 100.00%
DPS 0.01 0.01 0.01 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 0.3340 0.3002 0.2769 0.2403 0.2356 0.2357 0.2286 28.67%
  QoQ % 11.26% 8.41% 15.23% 1.99% -0.04% 3.11% -
  Horiz. % 146.11% 131.32% 121.13% 105.12% 103.06% 103.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 1.3900 1.9000 1.6800 1.4900 1.6400 1.0700 0.8800 -
P/RPS 1.87 2.47 2.05 1.68 1.88 1.26 1.08 44.05%
  QoQ % -24.29% 20.49% 22.02% -10.64% 49.21% 16.67% -
  Horiz. % 173.15% 228.70% 189.81% 155.56% 174.07% 116.67% 100.00%
P/EPS 30.93 37.48 30.38 23.46 24.89 15.67 15.47 58.51%
  QoQ % -17.48% 23.37% 29.50% -5.75% 58.84% 1.29% -
  Horiz. % 199.94% 242.28% 196.38% 151.65% 160.89% 101.29% 100.00%
EY 3.23 2.67 3.29 4.26 4.02 6.38 6.46 -36.92%
  QoQ % 20.97% -18.84% -22.77% 5.97% -36.99% -1.24% -
  Horiz. % 50.00% 41.33% 50.93% 65.94% 62.23% 98.76% 100.00%
DY 0.01 0.01 0.02 0.02 0.01 0.00 0.00 -
  QoQ % 0.00% -50.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 200.00% 200.00% 100.00% - -
P/NAPS 1.70 2.57 2.37 2.29 2.56 1.67 1.42 12.71%
  QoQ % -33.85% 8.44% 3.49% -10.55% 53.29% 17.61% -
  Horiz. % 119.72% 180.99% 166.90% 161.27% 180.28% 117.61% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 30/03/16 28/12/15 22/09/15 29/06/15 24/03/15 29/12/14 25/09/14 -
Price 1.3700 1.4500 1.6500 1.6200 1.6100 1.5500 0.8850 -
P/RPS 1.85 1.88 2.01 1.83 1.85 1.82 1.08 43.02%
  QoQ % -1.60% -6.47% 9.84% -1.08% 1.65% 68.52% -
  Horiz. % 171.30% 174.07% 186.11% 169.44% 171.30% 168.52% 100.00%
P/EPS 30.49 28.60 29.83 25.51 24.43 22.69 15.56 56.40%
  QoQ % 6.61% -4.12% 16.93% 4.42% 7.67% 45.82% -
  Horiz. % 195.95% 183.80% 191.71% 163.95% 157.01% 145.82% 100.00%
EY 3.28 3.50 3.35 3.92 4.09 4.41 6.43 -36.08%
  QoQ % -6.29% 4.48% -14.54% -4.16% -7.26% -31.42% -
  Horiz. % 51.01% 54.43% 52.10% 60.96% 63.61% 68.58% 100.00%
DY 0.01 0.02 0.02 0.02 0.01 0.00 0.00 -
  QoQ % -50.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 200.00% 200.00% 200.00% 100.00% - -
P/NAPS 1.67 1.96 2.32 2.49 2.52 2.42 1.43 10.87%
  QoQ % -14.80% -15.52% -6.83% -1.19% 4.13% 69.23% -
  Horiz. % 116.78% 137.06% 162.24% 174.13% 176.22% 169.23% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.2350.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.290.00 
 TOPGLOV-C79 0.220.00 
 BTECH 0.480.00 

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!
PARTNERS & BROKERS