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 - 405,644
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 29.82 30.28 31.29 32.08 32.86 32.17 31.44 -3.47%
  QoQ % -1.52% -3.23% -2.46% -2.37% 2.14% 2.32% -
  Horiz. % 94.85% 96.31% 99.52% 102.04% 104.52% 102.32% 100.00%
EPS 1.41 1.83 2.06 2.16 2.35 2.43 2.52 -32.12%
  QoQ % -22.95% -11.17% -4.63% -8.09% -3.29% -3.57% -
  Horiz. % 55.95% 72.62% 81.75% 85.71% 93.25% 96.43% 100.00%
DPS 0.41 0.01 0.01 0.01 0.01 0.00 0.00 -
  QoQ % 4,000.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 4,100.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 0.3361 0.3348 0.3009 0.2776 0.2409 0.2361 0.2363 26.50%
  QoQ % 0.39% 11.27% 8.39% 15.23% 2.03% -0.08% -
  Horiz. % 142.23% 141.68% 127.34% 117.48% 101.95% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

241  924  499  798 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. $$$ MTAG - Investing in UK’s richest man $$$ Buy and hold long-term
4. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
5. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
6. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
7. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
8. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
PARTNERS & BROKERS