Highlights

[SOLID] QoQ TTM Result on 2014-01-31 [#3]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 25-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Jan-2014  [#3]
Profit Trend QoQ -     100.85%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 127,552 122,460 118,080 89,818 58,414 27,104 0 -
  QoQ % 4.16% 3.71% 31.47% 53.76% 115.52% 0.00% -
  Horiz. % 470.60% 451.82% 435.66% 331.38% 215.52% 100.00% -
PBT 13,873 12,122 10,924 7,737 4,222 1,807 0 -
  QoQ % 14.44% 10.97% 41.19% 83.25% 133.65% 0.00% -
  Horiz. % 767.74% 670.84% 604.54% 428.17% 233.65% 100.00% -
Tax -3,685 -3,652 -3,478 -2,517 -1,588 -614 0 -
  QoQ % -0.90% -5.00% -38.18% -58.50% -158.63% 0.00% -
  Horiz. % 600.16% 594.79% 566.45% 409.93% 258.63% 100.00% -
NP 10,188 8,470 7,446 5,220 2,634 1,193 0 -
  QoQ % 20.28% 13.75% 42.64% 98.18% 120.79% 0.00% -
  Horiz. % 853.98% 709.97% 624.14% 437.55% 220.79% 100.00% -
NP to SH 10,229 8,527 7,455 5,202 2,590 1,162 0 -
  QoQ % 19.96% 14.38% 43.31% 100.85% 122.89% 0.00% -
  Horiz. % 880.29% 733.82% 641.57% 447.68% 222.89% 100.00% -
Tax Rate 26.56 % 30.13 % 31.84 % 32.53 % 37.61 % 33.98 % - % -
  QoQ % -11.85% -5.37% -2.12% -13.51% 10.68% 0.00% -
  Horiz. % 78.16% 88.67% 93.70% 95.73% 110.68% 100.00% -
Total Cost 117,364 113,990 110,634 84,598 55,780 25,911 0 -
  QoQ % 2.96% 3.03% 30.78% 51.66% 115.28% 0.00% -
  Horiz. % 452.95% 439.93% 426.98% 326.49% 215.28% 100.00% -
Net Worth 95,846 92,958 90,080 88,601 76,071 65,578 - -
  QoQ % 3.11% 3.20% 1.67% 16.47% 16.00% 0.00% -
  Horiz. % 146.16% 141.75% 137.36% 135.11% 116.00% 100.00% -
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 95,846 92,958 90,080 88,601 76,071 65,578 - -
  QoQ % 3.11% 3.20% 1.67% 16.47% 16.00% 0.00% -
  Horiz. % 146.16% 141.75% 137.36% 135.11% 116.00% 100.00% -
NOSH 149,760 149,932 150,133 150,172 133,457 115,049 - -
  QoQ % -0.11% -0.13% -0.03% 12.52% 16.00% 0.00% -
  Horiz. % 130.17% 130.32% 130.49% 130.53% 116.00% 100.00% -
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 7.99 % 6.92 % 6.31 % 5.81 % 4.51 % 4.40 % - % -
  QoQ % 15.46% 9.67% 8.61% 28.82% 2.50% 0.00% -
  Horiz. % 181.59% 157.27% 143.41% 132.05% 102.50% 100.00% -
ROE 10.67 % 9.17 % 8.28 % 5.87 % 3.40 % 1.77 % - % -
  QoQ % 16.36% 10.75% 41.06% 72.65% 92.09% 0.00% -
  Horiz. % 602.82% 518.08% 467.80% 331.64% 192.09% 100.00% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 85.17 81.68 78.65 59.81 43.77 23.56 - -
  QoQ % 4.27% 3.85% 31.50% 36.65% 85.78% 0.00% -
  Horiz. % 361.50% 346.69% 333.83% 253.86% 185.78% 100.00% -
EPS 6.83 5.69 4.97 3.46 1.94 1.01 - -
  QoQ % 20.04% 14.49% 43.64% 78.35% 92.08% 0.00% -
  Horiz. % 676.24% 563.37% 492.08% 342.57% 192.08% 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 0.6400 0.6200 0.6000 0.5900 0.5700 0.5700 0.0000 -
  QoQ % 3.23% 3.33% 1.69% 3.51% 0.00% 0.00% -
  Horiz. % 112.28% 108.77% 105.26% 103.51% 100.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 393,271
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 32.43 31.14 30.03 22.84 14.85 6.89 - -
  QoQ % 4.14% 3.70% 31.48% 53.80% 115.53% 0.00% -
  Horiz. % 470.68% 451.96% 435.85% 331.49% 215.53% 100.00% -
EPS 2.60 2.17 1.90 1.32 0.66 0.30 - -
  QoQ % 19.82% 14.21% 43.94% 100.00% 120.00% 0.00% -
  Horiz. % 866.67% 723.33% 633.33% 440.00% 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 0.2437 0.2364 0.2291 0.2253 0.1934 0.1668 0.0000 -
  QoQ % 3.09% 3.19% 1.69% 16.49% 15.95% 0.00% -
  Horiz. % 146.10% 141.73% 137.35% 135.07% 115.95% 100.00% -
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 - - -
Price 1.0700 0.8800 0.8500 0.6550 0.6850 0.0000 0.0000 -
P/RPS 1.26 1.08 1.08 1.10 1.57 0.00 0.00 -
  QoQ % 16.67% 0.00% -1.82% -29.94% 0.00% 0.00% -
  Horiz. % 80.25% 68.79% 68.79% 70.06% 100.00% - -
P/EPS 15.67 15.47 17.12 18.91 35.30 0.00 0.00 -
  QoQ % 1.29% -9.64% -9.47% -46.43% 0.00% 0.00% -
  Horiz. % 44.39% 43.82% 48.50% 53.57% 100.00% - -
EY 6.38 6.46 5.84 5.29 2.83 0.00 0.00 -
  QoQ % -1.24% 10.62% 10.40% 86.93% 0.00% 0.00% -
  Horiz. % 225.44% 228.27% 206.36% 186.93% 100.00% - -
DY 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. % - - - - - - -
P/NAPS 1.67 1.42 1.42 1.11 1.20 0.00 0.00 -
  QoQ % 17.61% 0.00% 27.93% -7.50% 0.00% 0.00% -
  Horiz. % 139.17% 118.33% 118.33% 92.50% 100.00% - -
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 29/12/14 25/09/14 26/06/14 - - - - -
Price 1.5500 0.8850 0.8850 0.0000 0.0000 0.0000 0.0000 -
P/RPS 1.82 1.08 1.13 0.00 0.00 0.00 0.00 -
  QoQ % 68.52% -4.42% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 161.06% 95.58% 100.00% - - - -
P/EPS 22.69 15.56 17.82 0.00 0.00 0.00 0.00 -
  QoQ % 45.82% -12.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.33% 87.32% 100.00% - - - -
EY 4.41 6.43 5.61 0.00 0.00 0.00 0.00 -
  QoQ % -31.42% 14.62% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.61% 114.62% 100.00% - - - -
DY 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. % - - - - - - -
P/NAPS 2.42 1.43 1.47 0.00 0.00 0.00 0.00 -
  QoQ % 69.23% -2.72% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

300  245  538  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.125+0.025 
 ARMADA 0.54+0.01 
 FINTEC 0.09+0.01 
 EKOVEST 0.805+0.025 
 TRIVE 0.015+0.005 
 TIGER 0.095+0.02 
 HSI-H8F 0.285+0.01 
 FINTEC-PA 0.0350.00 
 MTAG 0.595+0.025 
 ALAM-WA 0.06+0.01 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. BE PATIENT WITH THIS STOCK BECAUSE IT WILL SKYROCKET EITHER THIS WEEK OR SOON!! Fat profit stock
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. Greentrades Equity Research: Ekovest Iwcity Weekly GreenTrade$ watchlist
Partners & Brokers