Highlights

[SOLID] QoQ TTM Result on 2015-01-31 [#3]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 24-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Jan-2015  [#3]
Profit Trend QoQ -     -3.59%    YoY -     89.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 126,944 130,124 133,282 130,487 127,552 122,460 118,080 4.93%
  QoQ % -2.44% -2.37% 2.14% 2.30% 4.16% 3.71% -
  Horiz. % 107.51% 110.20% 112.87% 110.51% 108.02% 103.71% 100.00%
PBT 11,846 12,317 13,292 13,562 13,873 12,122 10,924 5.53%
  QoQ % -3.82% -7.34% -1.99% -2.24% 14.44% 10.97% -
  Horiz. % 108.44% 112.75% 121.68% 124.15% 127.00% 110.97% 100.00%
Tax -3,609 -3,583 -3,798 -3,710 -3,685 -3,652 -3,478 2.49%
  QoQ % -0.73% 5.66% -2.37% -0.68% -0.90% -5.00% -
  Horiz. % 103.77% 103.02% 109.20% 106.67% 105.95% 105.00% 100.00%
NP 8,237 8,734 9,494 9,852 10,188 8,470 7,446 6.94%
  QoQ % -5.69% -8.01% -3.63% -3.30% 20.28% 13.75% -
  Horiz. % 110.62% 117.30% 127.50% 132.31% 136.83% 113.75% 100.00%
NP to SH 8,363 8,771 9,546 9,862 10,229 8,527 7,455 7.94%
  QoQ % -4.65% -8.12% -3.20% -3.59% 19.96% 14.38% -
  Horiz. % 112.18% 117.65% 128.05% 132.29% 137.21% 114.38% 100.00%
Tax Rate 30.47 % 29.09 % 28.57 % 27.36 % 26.56 % 30.13 % 31.84 % -2.88%
  QoQ % 4.74% 1.82% 4.42% 3.01% -11.85% -5.37% -
  Horiz. % 95.70% 91.36% 89.73% 85.93% 83.42% 94.63% 100.00%
Total Cost 118,707 121,390 123,788 120,635 117,364 113,990 110,634 4.79%
  QoQ % -2.21% -1.94% 2.61% 2.79% 2.96% 3.03% -
  Horiz. % 107.30% 109.72% 111.89% 109.04% 106.08% 103.03% 100.00%
Net Worth 122,077 112,596 97,704 95,786 95,846 92,958 90,080 22.40%
  QoQ % 8.42% 15.24% 2.00% -0.06% 3.11% 3.20% -
  Horiz. % 135.52% 125.00% 108.46% 106.34% 106.40% 103.20% 100.00%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 45 45 45 14 0 0 0 -
  QoQ % 0.00% 0.00% 200.87% 0.00% 0.00% 0.00% -
  Horiz. % 300.87% 300.87% 300.87% 100.00% - - -
Div Payout % 0.54 % 0.51 % 0.47 % 0.15 % - % - % - % -
  QoQ % 5.88% 8.51% 213.33% 0.00% 0.00% 0.00% -
  Horiz. % 360.00% 340.00% 313.33% 100.00% - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 122,077 112,596 97,704 95,786 95,846 92,958 90,080 22.40%
  QoQ % 8.42% 15.24% 2.00% -0.06% 3.11% 3.20% -
  Horiz. % 135.52% 125.00% 108.46% 106.34% 106.40% 103.20% 100.00%
NOSH 164,969 158,586 150,314 149,666 149,760 149,932 150,133 6.47%
  QoQ % 4.02% 5.50% 0.43% -0.06% -0.11% -0.13% -
  Horiz. % 109.88% 105.63% 100.12% 99.69% 99.75% 99.87% 100.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 6.49 % 6.71 % 7.12 % 7.55 % 7.99 % 6.92 % 6.31 % 1.89%
  QoQ % -3.28% -5.76% -5.70% -5.51% 15.46% 9.67% -
  Horiz. % 102.85% 106.34% 112.84% 119.65% 126.62% 109.67% 100.00%
ROE 6.85 % 7.79 % 9.77 % 10.30 % 10.67 % 9.17 % 8.28 % -11.84%
  QoQ % -12.07% -20.27% -5.15% -3.47% 16.36% 10.75% -
  Horiz. % 82.73% 94.08% 118.00% 124.40% 128.86% 110.75% 100.00%
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 76.95 82.05 88.67 87.19 85.17 81.68 78.65 -1.44%
  QoQ % -6.22% -7.47% 1.70% 2.37% 4.27% 3.85% -
  Horiz. % 97.84% 104.32% 112.74% 110.86% 108.29% 103.85% 100.00%
EPS 5.07 5.53 6.35 6.59 6.83 5.69 4.97 1.33%
  QoQ % -8.32% -12.91% -3.64% -3.51% 20.04% 14.49% -
  Horiz. % 102.01% 111.27% 127.77% 132.60% 137.42% 114.49% 100.00%
DPS 0.03 0.03 0.03 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 300.00% 300.00% 100.00% - - -
NAPS 0.7400 0.7100 0.6500 0.6400 0.6400 0.6200 0.6000 14.96%
  QoQ % 4.23% 9.23% 1.56% 0.00% 3.23% 3.33% -
  Horiz. % 123.33% 118.33% 108.33% 106.67% 106.67% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 392,180
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 32.37 33.18 33.98 33.27 32.52 31.23 30.11 4.93%
  QoQ % -2.44% -2.35% 2.13% 2.31% 4.13% 3.72% -
  Horiz. % 107.51% 110.20% 112.85% 110.49% 108.00% 103.72% 100.00%
EPS 2.13 2.24 2.43 2.51 2.61 2.17 1.90 7.89%
  QoQ % -4.91% -7.82% -3.19% -3.83% 20.28% 14.21% -
  Horiz. % 112.11% 117.89% 127.89% 132.11% 137.37% 114.21% 100.00%
DPS 0.01 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. % 100.00% 100.00% 100.00% - - - -
NAPS 0.3113 0.2871 0.2491 0.2442 0.2444 0.2370 0.2297 22.40%
  QoQ % 8.43% 15.25% 2.01% -0.08% 3.12% 3.18% -
  Horiz. % 135.52% 124.99% 108.45% 106.31% 106.40% 103.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 1.9000 1.6800 1.4900 1.6400 1.0700 0.8800 0.8500 -
P/RPS 2.47 2.05 1.68 1.88 1.26 1.08 1.08 73.32%
  QoQ % 20.49% 22.02% -10.64% 49.21% 16.67% 0.00% -
  Horiz. % 228.70% 189.81% 155.56% 174.07% 116.67% 100.00% 100.00%
P/EPS 37.48 30.38 23.46 24.89 15.67 15.47 17.12 68.36%
  QoQ % 23.37% 29.50% -5.75% 58.84% 1.29% -9.64% -
  Horiz. % 218.93% 177.45% 137.03% 145.39% 91.53% 90.36% 100.00%
EY 2.67 3.29 4.26 4.02 6.38 6.46 5.84 -40.57%
  QoQ % -18.84% -22.77% 5.97% -36.99% -1.24% 10.62% -
  Horiz. % 45.72% 56.34% 72.95% 68.84% 109.25% 110.62% 100.00%
DY 0.01 0.02 0.02 0.01 0.00 0.00 0.00 -
  QoQ % -50.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 200.00% 200.00% 100.00% - - -
P/NAPS 2.57 2.37 2.29 2.56 1.67 1.42 1.42 48.35%
  QoQ % 8.44% 3.49% -10.55% 53.29% 17.61% 0.00% -
  Horiz. % 180.99% 166.90% 161.27% 180.28% 117.61% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 28/12/15 22/09/15 29/06/15 24/03/15 29/12/14 25/09/14 26/06/14 -
Price 1.4500 1.6500 1.6200 1.6100 1.5500 0.8850 0.8850 -
P/RPS 1.88 2.01 1.83 1.85 1.82 1.08 1.13 40.28%
  QoQ % -6.47% 9.84% -1.08% 1.65% 68.52% -4.42% -
  Horiz. % 166.37% 177.88% 161.95% 163.72% 161.06% 95.58% 100.00%
P/EPS 28.60 29.83 25.51 24.43 22.69 15.56 17.82 36.96%
  QoQ % -4.12% 16.93% 4.42% 7.67% 45.82% -12.68% -
  Horiz. % 160.49% 167.40% 143.15% 137.09% 127.33% 87.32% 100.00%
EY 3.50 3.35 3.92 4.09 4.41 6.43 5.61 -26.92%
  QoQ % 4.48% -14.54% -4.16% -7.26% -31.42% 14.62% -
  Horiz. % 62.39% 59.71% 69.88% 72.91% 78.61% 114.62% 100.00%
DY 0.02 0.02 0.02 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 100.00% - - -
P/NAPS 1.96 2.32 2.49 2.52 2.42 1.43 1.47 21.08%
  QoQ % -15.52% -6.83% -1.19% 4.13% 69.23% -2.72% -
  Horiz. % 133.33% 157.82% 169.39% 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.
 


 

135  155  494  1361 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.045 
 IMPIANA 0.03-0.005 
 IWCITY 1.04+0.055 
 KNM 0.39+0.005 
 ARMADA 0.255+0.005 
 NETX 0.0150.00 
 KNM-WB 0.24+0.005 
 DWL 0.665+0.015 
 GETS 0.2550.00 
 HSI-H6Q 0.1850.00 
Partners & Brokers