Highlights

[SOLID] QoQ TTM Result on 2014-07-31 [#1]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 25-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Jul-2014  [#1]
Profit Trend QoQ -     14.38%    YoY -     633.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 133,282 130,487 127,552 122,460 118,080 89,818 58,414 73.58%
  QoQ % 2.14% 2.30% 4.16% 3.71% 31.47% 53.76% -
  Horiz. % 228.17% 223.38% 218.36% 209.64% 202.14% 153.76% 100.00%
PBT 13,292 13,562 13,873 12,122 10,924 7,737 4,222 115.26%
  QoQ % -1.99% -2.24% 14.44% 10.97% 41.19% 83.25% -
  Horiz. % 314.83% 321.22% 328.59% 287.12% 258.74% 183.25% 100.00%
Tax -3,798 -3,710 -3,685 -3,652 -3,478 -2,517 -1,588 79.13%
  QoQ % -2.37% -0.68% -0.90% -5.00% -38.18% -58.50% -
  Horiz. % 239.17% 233.63% 232.05% 229.97% 219.02% 158.50% 100.00%
NP 9,494 9,852 10,188 8,470 7,446 5,220 2,634 135.64%
  QoQ % -3.63% -3.30% 20.28% 13.75% 42.64% 98.18% -
  Horiz. % 360.44% 374.03% 386.79% 321.56% 282.69% 198.18% 100.00%
NP to SH 9,546 9,862 10,229 8,527 7,455 5,202 2,590 139.18%
  QoQ % -3.20% -3.59% 19.96% 14.38% 43.31% 100.85% -
  Horiz. % 368.57% 380.77% 394.94% 329.23% 287.84% 200.85% 100.00%
Tax Rate 28.57 % 27.36 % 26.56 % 30.13 % 31.84 % 32.53 % 37.61 % -16.79%
  QoQ % 4.42% 3.01% -11.85% -5.37% -2.12% -13.51% -
  Horiz. % 75.96% 72.75% 70.62% 80.11% 84.66% 86.49% 100.00%
Total Cost 123,788 120,635 117,364 113,990 110,634 84,598 55,780 70.39%
  QoQ % 2.61% 2.79% 2.96% 3.03% 30.78% 51.66% -
  Horiz. % 221.92% 216.27% 210.41% 204.36% 198.34% 151.66% 100.00%
Net Worth 97,704 95,786 95,846 92,958 90,080 88,601 76,071 18.21%
  QoQ % 2.00% -0.06% 3.11% 3.20% 1.67% 16.47% -
  Horiz. % 128.44% 125.92% 126.00% 122.20% 118.42% 116.47% 100.00%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 45 14 0 0 0 0 0 -
  QoQ % 200.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.87% 100.00% - - - - -
Div Payout % 0.47 % 0.15 % - % - % - % - % - % -
  QoQ % 213.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 313.33% 100.00% - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 97,704 95,786 95,846 92,958 90,080 88,601 76,071 18.21%
  QoQ % 2.00% -0.06% 3.11% 3.20% 1.67% 16.47% -
  Horiz. % 128.44% 125.92% 126.00% 122.20% 118.42% 116.47% 100.00%
NOSH 150,314 149,666 149,760 149,932 150,133 150,172 133,457 8.28%
  QoQ % 0.43% -0.06% -0.11% -0.13% -0.03% 12.52% -
  Horiz. % 112.63% 112.15% 112.22% 112.34% 112.49% 112.52% 100.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 7.12 % 7.55 % 7.99 % 6.92 % 6.31 % 5.81 % 4.51 % 35.70%
  QoQ % -5.70% -5.51% 15.46% 9.67% 8.61% 28.82% -
  Horiz. % 157.87% 167.41% 177.16% 153.44% 139.91% 128.82% 100.00%
ROE 9.77 % 10.30 % 10.67 % 9.17 % 8.28 % 5.87 % 3.40 % 102.51%
  QoQ % -5.15% -3.47% 16.36% 10.75% 41.06% 72.65% -
  Horiz. % 287.35% 302.94% 313.82% 269.71% 243.53% 172.65% 100.00%
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 88.67 87.19 85.17 81.68 78.65 59.81 43.77 60.31%
  QoQ % 1.70% 2.37% 4.27% 3.85% 31.50% 36.65% -
  Horiz. % 202.58% 199.20% 194.59% 186.61% 179.69% 136.65% 100.00%
EPS 6.35 6.59 6.83 5.69 4.97 3.46 1.94 120.93%
  QoQ % -3.64% -3.51% 20.04% 14.49% 43.64% 78.35% -
  Horiz. % 327.32% 339.69% 352.06% 293.30% 256.19% 178.35% 100.00%
DPS 0.03 0.01 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 200.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 100.00% - - - - -
NAPS 0.6500 0.6400 0.6400 0.6200 0.6000 0.5900 0.5700 9.18%
  QoQ % 1.56% 0.00% 3.23% 3.33% 1.69% 3.51% -
  Horiz. % 114.04% 112.28% 112.28% 108.77% 105.26% 103.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 392,327
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 33.97 33.26 32.51 31.21 30.10 22.89 14.89 73.56%
  QoQ % 2.13% 2.31% 4.17% 3.69% 31.50% 53.73% -
  Horiz. % 228.14% 223.37% 218.33% 209.60% 202.15% 153.73% 100.00%
EPS 2.43 2.51 2.61 2.17 1.90 1.33 0.66 139.01%
  QoQ % -3.19% -3.83% 20.28% 14.21% 42.86% 101.52% -
  Horiz. % 368.18% 380.30% 395.45% 328.79% 287.88% 201.52% 100.00%
DPS 0.01 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. % 100.00% - - - - - -
NAPS 0.2490 0.2441 0.2443 0.2369 0.2296 0.2258 0.1939 18.20%
  QoQ % 2.01% -0.08% 3.12% 3.18% 1.68% 16.45% -
  Horiz. % 128.42% 125.89% 125.99% 122.18% 118.41% 116.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 1.4900 1.6400 1.0700 0.8800 0.8500 0.6550 0.6850 -
P/RPS 1.68 1.88 1.26 1.08 1.08 1.10 1.57 4.63%
  QoQ % -10.64% 49.21% 16.67% 0.00% -1.82% -29.94% -
  Horiz. % 107.01% 119.75% 80.25% 68.79% 68.79% 70.06% 100.00%
P/EPS 23.46 24.89 15.67 15.47 17.12 18.91 35.30 -23.90%
  QoQ % -5.75% 58.84% 1.29% -9.64% -9.47% -46.43% -
  Horiz. % 66.46% 70.51% 44.39% 43.82% 48.50% 53.57% 100.00%
EY 4.26 4.02 6.38 6.46 5.84 5.29 2.83 31.44%
  QoQ % 5.97% -36.99% -1.24% 10.62% 10.40% 86.93% -
  Horiz. % 150.53% 142.05% 225.44% 228.27% 206.36% 186.93% 100.00%
DY 0.02 0.01 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% - - - - -
P/NAPS 2.29 2.56 1.67 1.42 1.42 1.11 1.20 54.03%
  QoQ % -10.55% 53.29% 17.61% 0.00% 27.93% -7.50% -
  Horiz. % 190.83% 213.33% 139.17% 118.33% 118.33% 92.50% 100.00%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 29/06/15 24/03/15 29/12/14 25/09/14 26/06/14 - - -
Price 1.6200 1.6100 1.5500 0.8850 0.8850 0.0000 0.0000 -
P/RPS 1.83 1.85 1.82 1.08 1.13 0.00 0.00 -
  QoQ % -1.08% 1.65% 68.52% -4.42% 0.00% 0.00% -
  Horiz. % 161.95% 163.72% 161.06% 95.58% 100.00% - -
P/EPS 25.51 24.43 22.69 15.56 17.82 0.00 0.00 -
  QoQ % 4.42% 7.67% 45.82% -12.68% 0.00% 0.00% -
  Horiz. % 143.15% 137.09% 127.33% 87.32% 100.00% - -
EY 3.92 4.09 4.41 6.43 5.61 0.00 0.00 -
  QoQ % -4.16% -7.26% -31.42% 14.62% 0.00% 0.00% -
  Horiz. % 69.88% 72.91% 78.61% 114.62% 100.00% - -
DY 0.02 0.01 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% - - - - -
P/NAPS 2.49 2.52 2.42 1.43 1.47 0.00 0.00 -
  QoQ % -1.19% 4.13% 69.23% -2.72% 0.00% 0.00% -
  Horiz. % 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.
 


 

362  322  529  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.135-0.015 
 GPACKET-WB 0.1750.00 
 BJLAND 0.24+0.015 
 HSI-C7F 0.37-0.06 
 JAKS 0.815-0.005 
 HSI-H6P 0.195+0.035 
 HSI-C7E 0.19-0.05 
 KNM 0.36-0.015 
 NETX 0.0150.00 
 SNTORIA 0.25+0.02 
Partners & Brokers