Highlights

[SOLID] YoY Annual (Unaudited) Result on 2015-04-30 [#4]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 29-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 30-Apr-2015  [#4]
Profit Trend YoY -     28.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13  -  CAGR
Revenue 129,415 125,447 120,953 133,282 118,081 0  -  -
  YoY % 3.16% 3.72% -9.25% 12.87% 0.00% - -
  Horiz. % 109.60% 106.24% 102.43% 112.87% 100.00% - -
PBT 4,486 7,856 8,473 13,292 10,925 0  -  -
  YoY % -42.90% -7.28% -36.25% 21.67% 0.00% - -
  Horiz. % 41.06% 71.91% 77.56% 121.67% 100.00% - -
Tax -1,814 -2,965 -2,912 -3,798 -3,481 0  -  -
  YoY % 38.82% -1.82% 23.33% -9.11% 0.00% - -
  Horiz. % 52.11% 85.18% 83.65% 109.11% 100.00% - -
NP 2,672 4,891 5,561 9,494 7,444 0  -  -
  YoY % -45.37% -12.05% -41.43% 27.54% 0.00% - -
  Horiz. % 35.89% 65.70% 74.70% 127.54% 100.00% - -
NP to SH 2,661 4,911 5,707 9,546 7,454 0  -  -
  YoY % -45.82% -13.95% -40.22% 28.07% 0.00% - -
  Horiz. % 35.70% 65.88% 76.56% 128.07% 100.00% - -
Tax Rate 40.44 % 37.74 % 34.37 % 28.57 % 31.86 % - %  -  % -
  YoY % 7.15% 9.81% 20.30% -10.33% 0.00% - -
  Horiz. % 126.93% 118.46% 107.88% 89.67% 100.00% - -
Total Cost 126,743 120,556 115,392 123,788 110,637 0  -  -
  YoY % 5.13% 4.48% -6.78% 11.89% 0.00% - -
  Horiz. % 114.56% 108.97% 104.30% 111.89% 100.00% - -
Net Worth 140,641 138,173 132,835 97,428 82,213 -  -  -
  YoY % 1.79% 4.02% 36.34% 18.51% 0.00% - -
  Horiz. % 171.07% 168.07% 161.57% 118.51% 100.00% - -
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13  -  CAGR
Div 781 1,331 2,623 44 - -  -  -
  YoY % -41.33% -49.24% 5,735.32% 0.00% 0.00% - -
  Horiz. % 1,737.62% 2,961.78% 5,835.32% 100.00% - - -
Div Payout % 29.36 % 27.12 % 45.98 % 0.47 % - % - %  -  % -
  YoY % 8.26% -41.02% 9,682.98% 0.00% 0.00% - -
  Horiz. % 6,246.81% 5,770.21% 9,782.98% 100.00% - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13  -  CAGR
Net Worth 140,641 138,173 132,835 97,428 82,213 -  -  -
  YoY % 1.79% 4.02% 36.34% 18.51% 0.00% - -
  Horiz. % 171.07% 168.07% 161.57% 118.51% 100.00% - -
NOSH 390,670 166,474 163,994 149,889 137,022 -  -  -
  YoY % 134.67% 1.51% 9.41% 9.39% 0.00% - -
  Horiz. % 285.11% 121.49% 119.68% 109.39% 100.00% - -
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13  -  CAGR
NP Margin 2.06 % 3.90 % 4.60 % 7.12 % 6.30 % - %  -  % -
  YoY % -47.18% -15.22% -35.39% 13.02% 0.00% - -
  Horiz. % 32.70% 61.90% 73.02% 113.02% 100.00% - -
ROE 1.89 % 3.55 % 4.30 % 9.80 % 9.07 % - %  -  % -
  YoY % -46.76% -17.44% -56.12% 8.05% 0.00% - -
  Horiz. % 20.84% 39.14% 47.41% 108.05% 100.00% - -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13  -  CAGR
RPS 33.13 75.36 73.75 88.92 86.18 -  -  -
  YoY % -56.04% 2.18% -17.06% 3.18% 0.00% - -
  Horiz. % 38.44% 87.44% 85.58% 103.18% 100.00% - -
EPS 0.68 2.95 3.51 6.36 5.44 0.00  -  -
  YoY % -76.95% -15.95% -44.81% 16.91% 0.00% - -
  Horiz. % 12.50% 54.23% 64.52% 116.91% 100.00% - -
DPS 0.20 0.80 1.60 0.03 0.00 0.00  -  -
  YoY % -75.00% -50.00% 5,233.33% 0.00% 0.00% - -
  Horiz. % 666.67% 2,666.67% 5,333.33% 100.00% - - -
NAPS 0.3600 0.8300 0.8100 0.6500 0.6000 0.0000  -  -
  YoY % -56.63% 2.47% 24.62% 8.33% 0.00% - -
  Horiz. % 60.00% 138.33% 135.00% 108.33% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 406,644
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13  -  CAGR
RPS 31.83 30.85 29.74 32.78 29.04 -  -  -
  YoY % 3.18% 3.73% -9.27% 12.88% 0.00% - -
  Horiz. % 109.61% 106.23% 102.41% 112.88% 100.00% - -
EPS 0.65 1.21 1.40 2.35 1.83 0.00  -  -
  YoY % -46.28% -13.57% -40.43% 28.42% 0.00% - -
  Horiz. % 35.52% 66.12% 76.50% 128.42% 100.00% - -
DPS 0.19 0.33 0.65 0.01 0.00 0.00  -  -
  YoY % -42.42% -49.23% 6,400.00% 0.00% 0.00% - -
  Horiz. % 1,900.00% 3,300.00% 6,500.00% 100.00% - - -
NAPS 0.3459 0.3398 0.3267 0.2396 0.2022 0.0000  -  -
  YoY % 1.80% 4.01% 36.35% 18.50% 0.00% - -
  Horiz. % 171.07% 168.05% 161.57% 118.50% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13  -  CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -  -  -
Price 0.3500 1.2300 1.3300 1.4900 0.8500 0.0000  -  -
P/RPS 1.06 1.63 1.80 1.68 0.99 0.00  -  -
  YoY % -34.97% -9.44% 7.14% 69.70% 0.00% - -
  Horiz. % 107.07% 164.65% 181.82% 169.70% 100.00% - -
P/EPS 51.38 41.69 38.22 23.40 15.63 0.00  -  -
  YoY % 23.24% 9.08% 63.33% 49.71% 0.00% - -
  Horiz. % 328.73% 266.73% 244.53% 149.71% 100.00% - -
EY 1.95 2.40 2.62 4.27 6.40 0.00  -  -
  YoY % -18.75% -8.40% -38.64% -33.28% 0.00% - -
  Horiz. % 30.47% 37.50% 40.94% 66.72% 100.00% - -
DY 0.57 0.65 1.20 0.02 0.00 0.00  -  -
  YoY % -12.31% -45.83% 5,900.00% 0.00% 0.00% - -
  Horiz. % 2,850.00% 3,250.00% 6,000.00% 100.00% - - -
P/NAPS 0.97 1.48 1.64 2.29 1.42 0.00  -  -
  YoY % -34.46% -9.76% -28.38% 61.27% 0.00% - -
  Horiz. % 68.31% 104.23% 115.49% 161.27% 100.00% - -
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13  -  CAGR
Date 27/06/18 30/06/17 29/06/16 29/06/15 26/06/14 -  -  -
Price 0.3500 1.3100 1.3400 1.6200 0.8850 0.0000  -  -
P/RPS 1.06 1.74 1.82 1.82 1.03 0.00  -  -
  YoY % -39.08% -4.40% 0.00% 76.70% 0.00% - -
  Horiz. % 102.91% 168.93% 176.70% 176.70% 100.00% - -
P/EPS 51.38 44.41 38.51 25.44 16.27 0.00  -  -
  YoY % 15.69% 15.32% 51.38% 56.36% 0.00% - -
  Horiz. % 315.80% 272.96% 236.69% 156.36% 100.00% - -
EY 1.95 2.25 2.60 3.93 6.15 0.00  -  -
  YoY % -13.33% -13.46% -33.84% -36.10% 0.00% - -
  Horiz. % 31.71% 36.59% 42.28% 63.90% 100.00% - -
DY 0.57 0.61 1.19 0.02 0.00 0.00  -  -
  YoY % -6.56% -48.74% 5,850.00% 0.00% 0.00% - -
  Horiz. % 2,850.00% 3,050.00% 5,950.00% 100.00% - - -
P/NAPS 0.97 1.58 1.65 2.49 1.47 0.00  -  -
  YoY % -38.61% -4.24% -33.73% 69.39% 0.00% - -
  Horiz. % 65.99% 107.48% 112.24% 169.39% 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
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+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!
PARTNERS & BROKERS