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 - 392,180
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 30.84 31.31 32.37 33.18 33.98 33.27 32.52 -3.48%
  QoQ % -1.50% -3.27% -2.44% -2.35% 2.13% 2.31% -
  Horiz. % 94.83% 96.28% 99.54% 102.03% 104.49% 102.31% 100.00%
EPS 1.46 1.90 2.13 2.24 2.43 2.51 2.61 -32.13%
  QoQ % -23.16% -10.80% -4.91% -7.82% -3.19% -3.83% -
  Horiz. % 55.94% 72.80% 81.61% 85.82% 93.10% 96.17% 100.00%
DPS 0.43 0.01 0.01 0.01 0.01 0.00 0.00 -
  QoQ % 4,200.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 4,300.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 0.3477 0.3463 0.3113 0.2871 0.2491 0.2442 0.2444 26.52%
  QoQ % 0.40% 11.24% 8.43% 15.25% 2.01% -0.08% -
  Horiz. % 142.27% 141.69% 127.37% 117.47% 101.92% 99.92% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers