Highlights

[SOLID] YoY Annualized Quarter 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 QoQ -     -5.91%    YoY -     28.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter 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 - 392,429
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13  -  CAGR
RPS 32.98 31.97 30.82 33.96 30.09 -  -  -
  YoY % 3.16% 3.73% -9.25% 12.86% 0.00% - -
  Horiz. % 109.60% 106.25% 102.43% 112.86% 100.00% - -
EPS 0.68 1.25 1.45 2.43 1.90 0.00  -  -
  YoY % -45.60% -13.79% -40.33% 27.89% 0.00% - -
  Horiz. % 35.79% 65.79% 76.32% 127.89% 100.00% - -
DPS 0.20 0.34 0.67 0.01 0.00 0.00  -  -
  YoY % -41.18% -49.25% 6,600.00% 0.00% 0.00% - -
  Horiz. % 2,000.00% 3,400.00% 6,700.00% 100.00% - - -
NAPS 0.3584 0.3521 0.3385 0.2483 0.2095 0.0000  -  -
  YoY % 1.79% 4.02% 36.33% 18.52% 0.00% - -
  Horiz. % 171.07% 168.07% 161.58% 118.52% 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.
 


 

134  146  451  1594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.32+0.005 
 GPACKET-WB 0.2650.00 
 KNM 0.405+0.01 
 MNC 0.115+0.005 
 KNM-WB 0.20+0.005 
 HSI-C7F 0.415-0.04 
 GPACKET 0.72+0.015 
 VSOLAR 0.0950.00 
 HSI-H6S 0.175+0.02 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers