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 - 392,327
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 31.30 32.36 33.17 33.97 33.26 32.51 31.21 0.19%
  QoQ % -3.28% -2.44% -2.36% 2.13% 2.31% 4.17% -
  Horiz. % 100.29% 103.68% 106.28% 108.84% 106.57% 104.17% 100.00%
EPS 1.90 2.13 2.24 2.43 2.51 2.61 2.17 -8.46%
  QoQ % -10.80% -4.91% -7.82% -3.19% -3.83% 20.28% -
  Horiz. % 87.56% 98.16% 103.23% 111.98% 115.67% 120.28% 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 0.3462 0.3112 0.2870 0.2490 0.2441 0.2443 0.2369 28.69%
  QoQ % 11.25% 8.43% 15.26% 2.01% -0.08% 3.12% -
  Horiz. % 146.14% 131.36% 121.15% 105.11% 103.04% 103.12% 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.
 


 

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 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Patience and Greed My Trading Adventure
8. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
Partners & Brokers