Highlights

[SOLID] QoQ TTM Result on 2016-01-31 [#3]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 30-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Jan-2016  [#3]
Profit Trend QoQ -     -11.00%    YoY -     -24.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 121,572 122,255 120,953 122,810 126,944 130,124 133,282 -5.92%
  QoQ % -0.56% 1.08% -1.51% -3.26% -2.44% -2.37% -
  Horiz. % 91.21% 91.73% 90.75% 92.14% 95.24% 97.63% 100.00%
PBT 6,573 8,144 8,473 10,802 11,846 12,317 13,292 -37.33%
  QoQ % -19.29% -3.88% -21.56% -8.81% -3.82% -7.34% -
  Horiz. % 49.45% 61.27% 63.75% 81.27% 89.12% 92.66% 100.00%
Tax -2,610 -2,885 -2,912 -3,544 -3,609 -3,583 -3,798 -22.04%
  QoQ % 9.53% 0.93% 17.83% 1.80% -0.73% 5.66% -
  Horiz. % 68.72% 75.96% 76.67% 93.31% 95.02% 94.34% 100.00%
NP 3,963 5,259 5,561 7,258 8,237 8,734 9,494 -44.00%
  QoQ % -24.64% -5.43% -23.38% -11.89% -5.69% -8.01% -
  Horiz. % 41.74% 55.39% 58.57% 76.45% 86.76% 91.99% 100.00%
NP to SH 4,048 5,404 5,708 7,443 8,363 8,771 9,546 -43.41%
  QoQ % -25.09% -5.33% -23.31% -11.00% -4.65% -8.12% -
  Horiz. % 42.41% 56.61% 59.79% 77.97% 87.61% 91.88% 100.00%
Tax Rate 39.71 % 35.42 % 34.37 % 32.81 % 30.47 % 29.09 % 28.57 % 24.42%
  QoQ % 12.11% 3.05% 4.75% 7.68% 4.74% 1.82% -
  Horiz. % 138.99% 123.98% 120.30% 114.84% 106.65% 101.82% 100.00%
Total Cost 117,609 116,996 115,392 115,552 118,707 121,390 123,788 -3.34%
  QoQ % 0.52% 1.39% -0.14% -2.66% -2.21% -1.94% -
  Horiz. % 95.01% 94.51% 93.22% 93.35% 95.90% 98.06% 100.00%
Net Worth 136,599 135,300 136,350 135,812 122,077 112,596 97,704 24.91%
  QoQ % 0.96% -0.77% 0.40% 11.25% 8.42% 15.24% -
  Horiz. % 139.81% 138.48% 139.55% 139.00% 124.95% 115.24% 100.00%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 2,183 1,683 1,683 30 45 45 45 1,214.07%
  QoQ % 29.69% 0.00% 5,499.54% -33.24% 0.00% 0.00% -
  Horiz. % 4,848.29% 3,738.41% 3,738.41% 66.76% 100.00% 100.00% 100.00%
Div Payout % 53.93 % 31.15 % 29.49 % 0.40 % 0.54 % 0.51 % 0.47 % 2,227.63%
  QoQ % 73.13% 5.63% 7,272.50% -25.93% 5.88% 8.51% -
  Horiz. % 11,474.47% 6,627.66% 6,274.47% 85.11% 114.89% 108.51% 100.00%
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 136,599 135,300 136,350 135,812 122,077 112,596 97,704 24.91%
  QoQ % 0.96% -0.77% 0.40% 11.25% 8.42% 15.24% -
  Horiz. % 139.81% 138.48% 139.55% 139.00% 124.95% 115.24% 100.00%
NOSH 166,585 165,000 168,333 165,624 164,969 158,586 150,314 7.06%
  QoQ % 0.96% -1.98% 1.64% 0.40% 4.02% 5.50% -
  Horiz. % 110.82% 109.77% 111.99% 110.19% 109.75% 105.50% 100.00%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 3.26 % 4.30 % 4.60 % 5.91 % 6.49 % 6.71 % 7.12 % -40.45%
  QoQ % -24.19% -6.52% -22.17% -8.94% -3.28% -5.76% -
  Horiz. % 45.79% 60.39% 64.61% 83.01% 91.15% 94.24% 100.00%
ROE 2.96 % 3.99 % 4.19 % 5.48 % 6.85 % 7.79 % 9.77 % -54.73%
  QoQ % -25.81% -4.77% -23.54% -20.00% -12.07% -20.27% -
  Horiz. % 30.30% 40.84% 42.89% 56.09% 70.11% 79.73% 100.00%
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 72.98 74.09 71.85 74.15 76.95 82.05 88.67 -12.12%
  QoQ % -1.50% 3.12% -3.10% -3.64% -6.22% -7.47% -
  Horiz. % 82.31% 83.56% 81.03% 83.62% 86.78% 92.53% 100.00%
EPS 2.43 3.28 3.39 4.49 5.07 5.53 6.35 -47.14%
  QoQ % -25.91% -3.24% -24.50% -11.44% -8.32% -12.91% -
  Horiz. % 38.27% 51.65% 53.39% 70.71% 79.84% 87.09% 100.00%
DPS 1.30 1.02 1.00 0.02 0.03 0.03 0.03 1,119.70%
  QoQ % 27.45% 2.00% 4,900.00% -33.33% 0.00% 0.00% -
  Horiz. % 4,333.33% 3,400.00% 3,333.33% 66.67% 100.00% 100.00% 100.00%
NAPS 0.8200 0.8200 0.8100 0.8200 0.7400 0.7100 0.6500 16.67%
  QoQ % 0.00% 1.23% -1.22% 10.81% 4.23% 9.23% -
  Horiz. % 126.15% 126.15% 124.62% 126.15% 113.85% 109.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 424,349
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 28.65 28.81 28.50 28.94 29.91 30.66 31.41 -5.92%
  QoQ % -0.56% 1.09% -1.52% -3.24% -2.45% -2.39% -
  Horiz. % 91.21% 91.72% 90.74% 92.14% 95.22% 97.61% 100.00%
EPS 0.95 1.27 1.35 1.75 1.97 2.07 2.25 -43.57%
  QoQ % -25.20% -5.93% -22.86% -11.17% -4.83% -8.00% -
  Horiz. % 42.22% 56.44% 60.00% 77.78% 87.56% 92.00% 100.00%
DPS 0.51 0.40 0.40 0.01 0.01 0.01 0.01 1,258.96%
  QoQ % 27.50% 0.00% 3,900.00% 0.00% 0.00% 0.00% -
  Horiz. % 5,100.00% 4,000.00% 4,000.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.3219 0.3188 0.3213 0.3200 0.2877 0.2653 0.2302 24.92%
  QoQ % 0.97% -0.78% 0.41% 11.23% 8.44% 15.25% -
  Horiz. % 139.83% 138.49% 139.57% 139.01% 124.98% 115.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 1.3200 1.3000 1.3300 1.3900 1.9000 1.6800 1.4900 -
P/RPS 1.81 1.75 1.85 1.87 2.47 2.05 1.68 5.07%
  QoQ % 3.43% -5.41% -1.07% -24.29% 20.49% 22.02% -
  Horiz. % 107.74% 104.17% 110.12% 111.31% 147.02% 122.02% 100.00%
P/EPS 54.32 39.69 39.22 30.93 37.48 30.38 23.46 74.58%
  QoQ % 36.86% 1.20% 26.80% -17.48% 23.37% 29.50% -
  Horiz. % 231.54% 169.18% 167.18% 131.84% 159.76% 129.50% 100.00%
EY 1.84 2.52 2.55 3.23 2.67 3.29 4.26 -42.71%
  QoQ % -26.98% -1.18% -21.05% 20.97% -18.84% -22.77% -
  Horiz. % 43.19% 59.15% 59.86% 75.82% 62.68% 77.23% 100.00%
DY 0.98 0.78 0.75 0.01 0.01 0.02 0.02 1,223.35%
  QoQ % 25.64% 4.00% 7,400.00% 0.00% -50.00% 0.00% -
  Horiz. % 4,900.00% 3,900.00% 3,750.00% 50.00% 50.00% 100.00% 100.00%
P/NAPS 1.61 1.59 1.64 1.70 2.57 2.37 2.29 -20.85%
  QoQ % 1.26% -3.05% -3.53% -33.85% 8.44% 3.49% -
  Horiz. % 70.31% 69.43% 71.62% 74.24% 112.23% 103.49% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 28/12/16 27/09/16 29/06/16 30/03/16 28/12/15 22/09/15 29/06/15 -
Price 1.2600 1.3300 1.3400 1.3700 1.4500 1.6500 1.6200 -
P/RPS 1.73 1.80 1.86 1.85 1.88 2.01 1.83 -3.66%
  QoQ % -3.89% -3.23% 0.54% -1.60% -6.47% 9.84% -
  Horiz. % 94.54% 98.36% 101.64% 101.09% 102.73% 109.84% 100.00%
P/EPS 51.85 40.61 39.52 30.49 28.60 29.83 25.51 60.11%
  QoQ % 27.68% 2.76% 29.62% 6.61% -4.12% 16.93% -
  Horiz. % 203.25% 159.19% 154.92% 119.52% 112.11% 116.93% 100.00%
EY 1.93 2.46 2.53 3.28 3.50 3.35 3.92 -37.51%
  QoQ % -21.54% -2.77% -22.87% -6.29% 4.48% -14.54% -
  Horiz. % 49.23% 62.76% 64.54% 83.67% 89.29% 85.46% 100.00%
DY 1.03 0.77 0.75 0.01 0.02 0.02 0.02 1,267.78%
  QoQ % 33.77% 2.67% 7,400.00% -50.00% 0.00% 0.00% -
  Horiz. % 5,150.00% 3,850.00% 3,750.00% 50.00% 100.00% 100.00% 100.00%
P/NAPS 1.54 1.62 1.65 1.67 1.96 2.32 2.49 -27.30%
  QoQ % -4.94% -1.82% -1.20% -14.80% -15.52% -6.83% -
  Horiz. % 61.85% 65.06% 66.27% 67.07% 78.71% 93.17% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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