Highlights

[SOLID] QoQ TTM Result on 2016-10-31 [#2]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 28-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Oct-2016  [#2]
Profit Trend QoQ -     -25.09%    YoY -     -51.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 128,285 125,447 122,482 121,572 122,255 120,953 122,810 2.95%
  QoQ % 2.26% 2.42% 0.75% -0.56% 1.08% -1.51% -
  Horiz. % 104.46% 102.15% 99.73% 98.99% 99.55% 98.49% 100.00%
PBT 7,121 7,856 5,729 6,573 8,144 8,473 10,802 -24.27%
  QoQ % -9.36% 37.13% -12.84% -19.29% -3.88% -21.56% -
  Horiz. % 65.92% 72.73% 53.04% 60.85% 75.39% 78.44% 100.00%
Tax -2,765 -2,965 -2,452 -2,610 -2,885 -2,912 -3,544 -15.26%
  QoQ % 6.75% -20.92% 6.05% 9.53% 0.93% 17.83% -
  Horiz. % 78.02% 83.66% 69.19% 73.65% 81.41% 82.17% 100.00%
NP 4,356 4,891 3,277 3,963 5,259 5,561 7,258 -28.87%
  QoQ % -10.94% 49.25% -17.31% -24.64% -5.43% -23.38% -
  Horiz. % 60.02% 67.39% 45.15% 54.60% 72.46% 76.62% 100.00%
NP to SH 4,371 4,911 3,331 4,048 5,404 5,708 7,443 -29.90%
  QoQ % -11.00% 47.43% -17.71% -25.09% -5.33% -23.31% -
  Horiz. % 58.73% 65.98% 44.75% 54.39% 72.61% 76.69% 100.00%
Tax Rate 38.83 % 37.74 % 42.80 % 39.71 % 35.42 % 34.37 % 32.81 % 11.90%
  QoQ % 2.89% -11.82% 7.78% 12.11% 3.05% 4.75% -
  Horiz. % 118.35% 115.03% 130.45% 121.03% 107.95% 104.75% 100.00%
Total Cost 123,929 120,556 119,205 117,609 116,996 115,392 115,552 4.78%
  QoQ % 2.80% 1.13% 1.36% 0.52% 1.39% -0.14% -
  Horiz. % 107.25% 104.33% 103.16% 101.78% 101.25% 99.86% 100.00%
Net Worth 137,959 138,229 0 136,599 135,300 136,350 135,812 1.05%
  QoQ % -0.20% 0.00% 0.00% 0.96% -0.77% 0.40% -
  Horiz. % 101.58% 101.78% 0.00% 100.58% 99.62% 100.40% 100.00%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 1,332 1,332 2,183 2,183 1,683 1,683 30 1,155.34%
  QoQ % 0.00% -38.96% 0.00% 29.69% 0.00% 5,499.54% -
  Horiz. % 4,432.39% 4,432.39% 7,261.96% 7,261.96% 5,599.54% 5,599.54% 100.00%
Div Payout % 30.48 % 27.13 % 65.54 % 53.93 % 31.15 % 29.49 % 0.40 % 1,702.12%
  QoQ % 12.35% -58.61% 21.53% 73.13% 5.63% 7,272.50% -
  Horiz. % 7,620.00% 6,782.50% 16,385.00% 13,482.50% 7,787.50% 7,372.50% 100.00%
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 137,959 138,229 0 136,599 135,300 136,350 135,812 1.05%
  QoQ % -0.20% 0.00% 0.00% 0.96% -0.77% 0.40% -
  Horiz. % 101.58% 101.78% 0.00% 100.58% 99.62% 100.40% 100.00%
NOSH 166,216 166,542 164,324 166,585 165,000 168,333 165,624 0.24%
  QoQ % -0.20% 1.35% -1.36% 0.96% -1.98% 1.64% -
  Horiz. % 100.36% 100.55% 99.21% 100.58% 99.62% 101.64% 100.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 3.40 % 3.90 % 2.68 % 3.26 % 4.30 % 4.60 % 5.91 % -30.85%
  QoQ % -12.82% 45.52% -17.79% -24.19% -6.52% -22.17% -
  Horiz. % 57.53% 65.99% 45.35% 55.16% 72.76% 77.83% 100.00%
ROE 3.17 % 3.55 % - % 2.96 % 3.99 % 4.19 % 5.48 % -30.60%
  QoQ % -10.70% 0.00% 0.00% -25.81% -4.77% -23.54% -
  Horiz. % 57.85% 64.78% 0.00% 54.01% 72.81% 76.46% 100.00%
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 77.18 75.32 74.54 72.98 74.09 71.85 74.15 2.71%
  QoQ % 2.47% 1.05% 2.14% -1.50% 3.12% -3.10% -
  Horiz. % 104.09% 101.58% 100.53% 98.42% 99.92% 96.90% 100.00%
EPS 2.63 2.95 2.03 2.43 3.28 3.39 4.49 -30.02%
  QoQ % -10.85% 45.32% -16.46% -25.91% -3.24% -24.50% -
  Horiz. % 58.57% 65.70% 45.21% 54.12% 73.05% 75.50% 100.00%
DPS 0.80 0.80 1.33 1.30 1.02 1.00 0.02 1,072.24%
  QoQ % 0.00% -39.85% 2.31% 27.45% 2.00% 4,900.00% -
  Horiz. % 4,000.00% 4,000.00% 6,650.00% 6,500.00% 5,100.00% 5,000.00% 100.00%
NAPS 0.8300 0.8300 0.0000 0.8200 0.8200 0.8100 0.8200 0.81%
  QoQ % 0.00% 0.00% 0.00% 0.00% 1.23% -1.22% -
  Horiz. % 101.22% 101.22% 0.00% 100.00% 100.00% 98.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 392,130
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 32.71 31.99 31.23 31.00 31.18 30.85 31.32 2.94%
  QoQ % 2.25% 2.43% 0.74% -0.58% 1.07% -1.50% -
  Horiz. % 104.44% 102.14% 99.71% 98.98% 99.55% 98.50% 100.00%
EPS 1.11 1.25 0.85 1.03 1.38 1.46 1.90 -30.14%
  QoQ % -11.20% 47.06% -17.48% -25.36% -5.48% -23.16% -
  Horiz. % 58.42% 65.79% 44.74% 54.21% 72.63% 76.84% 100.00%
DPS 0.34 0.34 0.56 0.56 0.43 0.43 0.01 951.77%
  QoQ % 0.00% -39.29% 0.00% 30.23% 0.00% 4,200.00% -
  Horiz. % 3,400.00% 3,400.00% 5,600.00% 5,600.00% 4,300.00% 4,300.00% 100.00%
NAPS 0.3518 0.3525 0.0000 0.3484 0.3450 0.3477 0.3463 1.06%
  QoQ % -0.20% 0.00% 0.00% 0.99% -0.78% 0.40% -
  Horiz. % 101.59% 101.79% 0.00% 100.61% 99.62% 100.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 1.2600 1.2300 1.3400 1.3200 1.3000 1.3300 1.3900 -
P/RPS 1.63 1.63 1.80 1.81 1.75 1.85 1.87 -8.76%
  QoQ % 0.00% -9.44% -0.55% 3.43% -5.41% -1.07% -
  Horiz. % 87.17% 87.17% 96.26% 96.79% 93.58% 98.93% 100.00%
P/EPS 47.91 41.71 66.10 54.32 39.69 39.22 30.93 33.91%
  QoQ % 14.86% -36.90% 21.69% 36.86% 1.20% 26.80% -
  Horiz. % 154.90% 134.85% 213.71% 175.62% 128.32% 126.80% 100.00%
EY 2.09 2.40 1.51 1.84 2.52 2.55 3.23 -25.21%
  QoQ % -12.92% 58.94% -17.93% -26.98% -1.18% -21.05% -
  Horiz. % 64.71% 74.30% 46.75% 56.97% 78.02% 78.95% 100.00%
DY 0.63 0.65 0.99 0.98 0.78 0.75 0.01 1,487.29%
  QoQ % -3.08% -34.34% 1.02% 25.64% 4.00% 7,400.00% -
  Horiz. % 6,300.00% 6,500.00% 9,900.00% 9,800.00% 7,800.00% 7,500.00% 100.00%
P/NAPS 1.52 1.48 0.00 1.61 1.59 1.64 1.70 -7.20%
  QoQ % 2.70% 0.00% 0.00% 1.26% -3.05% -3.53% -
  Horiz. % 89.41% 87.06% 0.00% 94.71% 93.53% 96.47% 100.00%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 27/09/17 30/06/17 28/03/17 28/12/16 27/09/16 29/06/16 30/03/16 -
Price 1.0300 1.3100 1.2700 1.2600 1.3300 1.3400 1.3700 -
P/RPS 1.33 1.74 1.70 1.73 1.80 1.86 1.85 -19.76%
  QoQ % -23.56% 2.35% -1.73% -3.89% -3.23% 0.54% -
  Horiz. % 71.89% 94.05% 91.89% 93.51% 97.30% 100.54% 100.00%
P/EPS 39.17 44.42 62.65 51.85 40.61 39.52 30.49 18.19%
  QoQ % -11.82% -29.10% 20.83% 27.68% 2.76% 29.62% -
  Horiz. % 128.47% 145.69% 205.48% 170.06% 133.19% 129.62% 100.00%
EY 2.55 2.25 1.60 1.93 2.46 2.53 3.28 -15.46%
  QoQ % 13.33% 40.62% -17.10% -21.54% -2.77% -22.87% -
  Horiz. % 77.74% 68.60% 48.78% 58.84% 75.00% 77.13% 100.00%
DY 0.78 0.61 1.05 1.03 0.77 0.75 0.01 1,730.41%
  QoQ % 27.87% -41.90% 1.94% 33.77% 2.67% 7,400.00% -
  Horiz. % 7,800.00% 6,100.00% 10,500.00% 10,300.00% 7,700.00% 7,500.00% 100.00%
P/NAPS 1.24 1.58 0.00 1.54 1.62 1.65 1.67 -18.02%
  QoQ % -21.52% 0.00% 0.00% -4.94% -1.82% -1.20% -
  Horiz. % 74.25% 94.61% 0.00% 92.22% 97.01% 98.80% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers