Highlights

[SOLID] YoY Cumulative Quarter Result on 2015-10-31 [#2]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 28-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Oct-2015  [#2]
Profit Trend QoQ -     186.50%    YoY -     -22.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 65,355 63,080 62,167 61,548 67,886 58,415 0 -
  YoY % 3.61% 1.47% 1.01% -9.34% 16.21% 0.00% -
  Horiz. % 111.88% 107.99% 106.42% 105.36% 116.21% 100.00% -
PBT 1,273 1,886 3,825 5,725 7,171 4,223 0 -
  YoY % -32.50% -50.69% -33.19% -20.16% 69.81% 0.00% -
  Horiz. % 30.14% 44.66% 90.58% 135.57% 169.81% 100.00% -
Tax -422 -696 -1,304 -1,606 -1,795 -1,589 0 -
  YoY % 39.37% 46.63% 18.80% 10.53% -12.96% 0.00% -
  Horiz. % 26.56% 43.80% 82.06% 101.07% 112.96% 100.00% -
NP 851 1,190 2,521 4,119 5,376 2,634 0 -
  YoY % -28.49% -52.80% -38.80% -23.38% 104.10% 0.00% -
  Horiz. % 32.31% 45.18% 95.71% 156.38% 204.10% 100.00% -
NP to SH 851 1,184 2,521 4,180 5,364 2,590 0 -
  YoY % -28.12% -53.03% -39.69% -22.07% 107.10% 0.00% -
  Horiz. % 32.86% 45.71% 97.34% 161.39% 207.10% 100.00% -
Tax Rate 33.15 % 36.90 % 34.09 % 28.05 % 25.03 % 37.63 % - % -
  YoY % -10.16% 8.24% 21.53% 12.07% -33.48% 0.00% -
  Horiz. % 88.09% 98.06% 90.59% 74.54% 66.52% 100.00% -
Total Cost 64,504 61,890 59,646 57,429 62,510 55,781 0 -
  YoY % 4.22% 3.76% 3.86% -8.13% 12.06% 0.00% -
  Horiz. % 115.64% 110.95% 106.93% 102.95% 112.06% 100.00% -
Net Worth 141,091 140,454 136,001 119,428 95,892 70,975 - -
  YoY % 0.45% 3.27% 13.88% 24.54% 35.11% 0.00% -
  Horiz. % 198.79% 197.89% 191.62% 168.27% 135.11% 100.00% -
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - 497 - - 74 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 665.99% 0.00% 0.00% 100.00% -
Div Payout % - % - % 19.74 % - % - % 2.88 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 685.42% 0.00% 0.00% 100.00% -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 141,091 140,454 136,001 119,428 95,892 70,975 - -
  YoY % 0.45% 3.27% 13.88% 24.54% 35.11% 0.00% -
  Horiz. % 198.79% 197.89% 191.62% 168.27% 135.11% 100.00% -
NOSH 391,919 167,208 165,855 161,389 149,832 124,519 - -
  YoY % 134.39% 0.82% 2.77% 7.71% 20.33% 0.00% -
  Horiz. % 314.75% 134.28% 133.20% 129.61% 120.33% 100.00% -
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 1.30 % 1.89 % 4.06 % 6.69 % 7.92 % 4.51 % - % -
  YoY % -31.22% -53.45% -39.31% -15.53% 75.61% 0.00% -
  Horiz. % 28.82% 41.91% 90.02% 148.34% 175.61% 100.00% -
ROE 0.60 % 0.84 % 1.85 % 3.50 % 5.59 % 3.65 % - % -
  YoY % -28.57% -54.59% -47.14% -37.39% 53.15% 0.00% -
  Horiz. % 16.44% 23.01% 50.68% 95.89% 153.15% 100.00% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 16.68 37.73 37.48 38.14 45.31 46.91 - -
  YoY % -55.79% 0.67% -1.73% -15.82% -3.41% 0.00% -
  Horiz. % 35.56% 80.43% 79.90% 81.30% 96.59% 100.00% -
EPS 0.22 0.71 1.52 2.59 3.58 2.08 0.00 -
  YoY % -69.01% -53.29% -41.31% -27.65% 72.12% 0.00% -
  Horiz. % 10.58% 34.13% 73.08% 124.52% 172.12% 100.00% -
DPS 0.00 0.00 0.30 0.00 0.00 0.06 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 500.00% 0.00% 0.00% 100.00% -
NAPS 0.3600 0.8400 0.8200 0.7400 0.6400 0.5700 - -
  YoY % -57.14% 2.44% 10.81% 15.63% 12.28% 0.00% -
  Horiz. % 63.16% 147.37% 143.86% 129.82% 112.28% 100.00% -
Adjusted Per Share Value based on latest NOSH - 392,429
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 16.65 16.07 15.84 15.68 17.30 14.89 - -
  YoY % 3.61% 1.45% 1.02% -9.36% 16.19% 0.00% -
  Horiz. % 111.82% 107.92% 106.38% 105.31% 116.19% 100.00% -
EPS 0.22 0.30 0.64 1.07 1.37 0.66 0.00 -
  YoY % -26.67% -53.12% -40.19% -21.90% 107.58% 0.00% -
  Horiz. % 33.33% 45.45% 96.97% 162.12% 207.58% 100.00% -
DPS 0.00 0.00 0.13 0.00 0.00 0.02 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 650.00% 0.00% 0.00% 100.00% -
NAPS 0.3595 0.3579 0.3466 0.3043 0.2444 0.1809 - -
  YoY % 0.45% 3.26% 13.90% 24.51% 35.10% 0.00% -
  Horiz. % 198.73% 197.84% 191.60% 168.21% 135.10% 100.00% -
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 - -
Price 0.3000 0.9950 1.3200 1.9000 1.0700 0.6850 0.0000 -
P/RPS 1.80 2.64 3.52 4.98 2.36 1.46 0.00 -
  YoY % -31.82% -25.00% -29.32% 111.02% 61.64% 0.00% -
  Horiz. % 123.29% 180.82% 241.10% 341.10% 161.64% 100.00% -
P/EPS 138.16 140.52 86.84 73.36 29.89 32.93 0.00 -
  YoY % -1.68% 61.81% 18.38% 145.43% -9.23% 0.00% -
  Horiz. % 419.56% 426.72% 263.71% 222.78% 90.77% 100.00% -
EY 0.72 0.71 1.15 1.36 3.35 3.04 0.00 -
  YoY % 1.41% -38.26% -15.44% -59.40% 10.20% 0.00% -
  Horiz. % 23.68% 23.36% 37.83% 44.74% 110.20% 100.00% -
DY 0.00 0.00 0.23 0.00 0.00 0.09 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 255.56% 0.00% 0.00% 100.00% -
P/NAPS 0.83 1.18 1.61 2.57 1.67 1.20 0.00 -
  YoY % -29.66% -26.71% -37.35% 53.89% 39.17% 0.00% -
  Horiz. % 69.17% 98.33% 134.17% 214.17% 139.17% 100.00% -
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 27/12/18 27/12/17 28/12/16 28/12/15 29/12/14 30/12/13 - -
Price 0.2950 0.3450 1.2600 1.4500 1.5500 0.7150 0.0000 -
P/RPS 1.77 0.91 3.36 3.80 3.42 1.52 0.00 -
  YoY % 94.51% -72.92% -11.58% 11.11% 125.00% 0.00% -
  Horiz. % 116.45% 59.87% 221.05% 250.00% 225.00% 100.00% -
P/EPS 135.86 48.72 82.89 55.98 43.30 34.38 0.00 -
  YoY % 178.86% -41.22% 48.07% 29.28% 25.95% 0.00% -
  Horiz. % 395.17% 141.71% 241.10% 162.83% 125.95% 100.00% -
EY 0.74 2.05 1.21 1.79 2.31 2.91 0.00 -
  YoY % -63.90% 69.42% -32.40% -22.51% -20.62% 0.00% -
  Horiz. % 25.43% 70.45% 41.58% 61.51% 79.38% 100.00% -
DY 0.00 0.00 0.24 0.00 0.00 0.08 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 300.00% 0.00% 0.00% 100.00% -
P/NAPS 0.82 0.41 1.54 1.96 2.42 1.25 0.00 -
  YoY % 100.00% -73.38% -21.43% -19.01% 93.60% 0.00% -
  Horiz. % 65.60% 32.80% 123.20% 156.80% 193.60% 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.
 


 

310  340  575  1107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.015+0.005 
 HSI-H6S 0.21+0.01 
 HSI-H8B 0.40+0.015 
 IKHMAS 0.13+0.005 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.015 
 VSOLAR 0.090.00 
 FGV 0.92+0.025 
 HSI-C7F 0.325-0.02 
Partners & Brokers