Highlights

[SOLID] QoQ TTM Result on 2015-07-31 [#1]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 22-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Jul-2015  [#1]
Profit Trend QoQ -     -8.12%    YoY -     2.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 120,953 122,810 126,944 130,124 133,282 130,487 127,552 -3.48%
  QoQ % -1.51% -3.26% -2.44% -2.37% 2.14% 2.30% -
  Horiz. % 94.83% 96.28% 99.52% 102.02% 104.49% 102.30% 100.00%
PBT 8,473 10,802 11,846 12,317 13,292 13,562 13,873 -28.04%
  QoQ % -21.56% -8.81% -3.82% -7.34% -1.99% -2.24% -
  Horiz. % 61.08% 77.86% 85.39% 88.78% 95.81% 97.76% 100.00%
Tax -2,912 -3,544 -3,609 -3,583 -3,798 -3,710 -3,685 -14.54%
  QoQ % 17.83% 1.80% -0.73% 5.66% -2.37% -0.68% -
  Horiz. % 79.02% 96.17% 97.94% 97.23% 103.07% 100.68% 100.00%
NP 5,561 7,258 8,237 8,734 9,494 9,852 10,188 -33.23%
  QoQ % -23.38% -11.89% -5.69% -8.01% -3.63% -3.30% -
  Horiz. % 54.58% 71.24% 80.85% 85.73% 93.19% 96.70% 100.00%
NP to SH 5,708 7,443 8,363 8,771 9,546 9,862 10,229 -32.24%
  QoQ % -23.31% -11.00% -4.65% -8.12% -3.20% -3.59% -
  Horiz. % 55.80% 72.76% 81.76% 85.75% 93.32% 96.41% 100.00%
Tax Rate 34.37 % 32.81 % 30.47 % 29.09 % 28.57 % 27.36 % 26.56 % 18.77%
  QoQ % 4.75% 7.68% 4.74% 1.82% 4.42% 3.01% -
  Horiz. % 129.41% 123.53% 114.72% 109.53% 107.57% 103.01% 100.00%
Total Cost 115,392 115,552 118,707 121,390 123,788 120,635 117,364 -1.12%
  QoQ % -0.14% -2.66% -2.21% -1.94% 2.61% 2.79% -
  Horiz. % 98.32% 98.46% 101.14% 103.43% 105.47% 102.79% 100.00%
Net Worth 136,350 135,812 122,077 112,596 97,704 95,786 95,846 26.52%
  QoQ % 0.40% 11.25% 8.42% 15.24% 2.00% -0.06% -
  Horiz. % 142.26% 141.70% 127.37% 117.48% 101.94% 99.94% 100.00%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 1,683 30 45 45 45 14 0 -
  QoQ % 5,499.54% -33.24% 0.00% 0.00% 200.87% 0.00% -
  Horiz. % 11,247.71% 200.87% 300.87% 300.87% 300.87% 100.00% -
Div Payout % 29.49 % 0.40 % 0.54 % 0.51 % 0.47 % 0.15 % - % -
  QoQ % 7,272.50% -25.93% 5.88% 8.51% 213.33% 0.00% -
  Horiz. % 19,660.00% 266.67% 360.00% 340.00% 313.33% 100.00% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 136,350 135,812 122,077 112,596 97,704 95,786 95,846 26.52%
  QoQ % 0.40% 11.25% 8.42% 15.24% 2.00% -0.06% -
  Horiz. % 142.26% 141.70% 127.37% 117.48% 101.94% 99.94% 100.00%
NOSH 168,333 165,624 164,969 158,586 150,314 149,666 149,760 8.11%
  QoQ % 1.64% 0.40% 4.02% 5.50% 0.43% -0.06% -
  Horiz. % 112.40% 110.59% 110.16% 105.89% 100.37% 99.94% 100.00%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 4.60 % 5.91 % 6.49 % 6.71 % 7.12 % 7.55 % 7.99 % -30.82%
  QoQ % -22.17% -8.94% -3.28% -5.76% -5.70% -5.51% -
  Horiz. % 57.57% 73.97% 81.23% 83.98% 89.11% 94.49% 100.00%
ROE 4.19 % 5.48 % 6.85 % 7.79 % 9.77 % 10.30 % 10.67 % -46.41%
  QoQ % -23.54% -20.00% -12.07% -20.27% -5.15% -3.47% -
  Horiz. % 39.27% 51.36% 64.20% 73.01% 91.57% 96.53% 100.00%
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 71.85 74.15 76.95 82.05 88.67 87.19 85.17 -10.73%
  QoQ % -3.10% -3.64% -6.22% -7.47% 1.70% 2.37% -
  Horiz. % 84.36% 87.06% 90.35% 96.34% 104.11% 102.37% 100.00%
EPS 3.39 4.49 5.07 5.53 6.35 6.59 6.83 -37.34%
  QoQ % -24.50% -11.44% -8.32% -12.91% -3.64% -3.51% -
  Horiz. % 49.63% 65.74% 74.23% 80.97% 92.97% 96.49% 100.00%
DPS 1.00 0.02 0.03 0.03 0.03 0.01 0.00 -
  QoQ % 4,900.00% -33.33% 0.00% 0.00% 200.00% 0.00% -
  Horiz. % 10,000.00% 200.00% 300.00% 300.00% 300.00% 100.00% -
NAPS 0.8100 0.8200 0.7400 0.7100 0.6500 0.6400 0.6400 17.02%
  QoQ % -1.22% 10.81% 4.23% 9.23% 1.56% 0.00% -
  Horiz. % 126.56% 128.12% 115.62% 110.94% 101.56% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 23.29 23.65 24.44 25.05 25.66 25.12 24.56 -3.48%
  QoQ % -1.52% -3.23% -2.44% -2.38% 2.15% 2.28% -
  Horiz. % 94.83% 96.29% 99.51% 102.00% 104.48% 102.28% 100.00%
EPS 1.10 1.43 1.61 1.69 1.84 1.90 1.97 -32.22%
  QoQ % -23.08% -11.18% -4.73% -8.15% -3.16% -3.55% -
  Horiz. % 55.84% 72.59% 81.73% 85.79% 93.40% 96.45% 100.00%
DPS 0.32 0.01 0.01 0.01 0.01 0.00 0.00 -
  QoQ % 3,100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3,200.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 0.2625 0.2615 0.2350 0.2168 0.1881 0.1844 0.1845 26.53%
  QoQ % 0.38% 11.28% 8.39% 15.26% 2.01% -0.05% -
  Horiz. % 142.28% 141.73% 127.37% 117.51% 101.95% 99.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 1.3300 1.3900 1.9000 1.6800 1.4900 1.6400 1.0700 -
P/RPS 1.85 1.87 2.47 2.05 1.68 1.88 1.26 29.21%
  QoQ % -1.07% -24.29% 20.49% 22.02% -10.64% 49.21% -
  Horiz. % 146.83% 148.41% 196.03% 162.70% 133.33% 149.21% 100.00%
P/EPS 39.22 30.93 37.48 30.38 23.46 24.89 15.67 84.45%
  QoQ % 26.80% -17.48% 23.37% 29.50% -5.75% 58.84% -
  Horiz. % 250.29% 197.38% 239.18% 193.87% 149.71% 158.84% 100.00%
EY 2.55 3.23 2.67 3.29 4.26 4.02 6.38 -45.77%
  QoQ % -21.05% 20.97% -18.84% -22.77% 5.97% -36.99% -
  Horiz. % 39.97% 50.63% 41.85% 51.57% 66.77% 63.01% 100.00%
DY 0.75 0.01 0.01 0.02 0.02 0.01 0.00 -
  QoQ % 7,400.00% 0.00% -50.00% 0.00% 100.00% 0.00% -
  Horiz. % 7,500.00% 100.00% 100.00% 200.00% 200.00% 100.00% -
P/NAPS 1.64 1.70 2.57 2.37 2.29 2.56 1.67 -1.20%
  QoQ % -3.53% -33.85% 8.44% 3.49% -10.55% 53.29% -
  Horiz. % 98.20% 101.80% 153.89% 141.92% 137.13% 153.29% 100.00%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/06/16 30/03/16 28/12/15 22/09/15 29/06/15 24/03/15 29/12/14 -
Price 1.3400 1.3700 1.4500 1.6500 1.6200 1.6100 1.5500 -
P/RPS 1.86 1.85 1.88 2.01 1.83 1.85 1.82 1.46%
  QoQ % 0.54% -1.60% -6.47% 9.84% -1.08% 1.65% -
  Horiz. % 102.20% 101.65% 103.30% 110.44% 100.55% 101.65% 100.00%
P/EPS 39.52 30.49 28.60 29.83 25.51 24.43 22.69 44.81%
  QoQ % 29.62% 6.61% -4.12% 16.93% 4.42% 7.67% -
  Horiz. % 174.17% 134.38% 126.05% 131.47% 112.43% 107.67% 100.00%
EY 2.53 3.28 3.50 3.35 3.92 4.09 4.41 -30.98%
  QoQ % -22.87% -6.29% 4.48% -14.54% -4.16% -7.26% -
  Horiz. % 57.37% 74.38% 79.37% 75.96% 88.89% 92.74% 100.00%
DY 0.75 0.01 0.02 0.02 0.02 0.01 0.00 -
  QoQ % 7,400.00% -50.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 7,500.00% 100.00% 200.00% 200.00% 200.00% 100.00% -
P/NAPS 1.65 1.67 1.96 2.32 2.49 2.52 2.42 -22.55%
  QoQ % -1.20% -14.80% -15.52% -6.83% -1.19% 4.13% -
  Horiz. % 68.18% 69.01% 80.99% 95.87% 102.89% 104.13% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
3. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
4. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
5. China’s Sinovac shot found highly effective in real world study Good Articles to Share
6. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Competitive Edge of NEXGRAM (0096) in Vaccine Passport and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
8. When will the pandemic end? Out of the box
PARTNERS & BROKERS