Highlights

[SOLID] YoY Quarter Result on 2014-10-31 [#2]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 29-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Oct-2014  [#2]
Profit Trend QoQ -     40.11%    YoY -     119.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12  -  CAGR
Revenue 30,614 32,539 33,222 36,402 31,310 0  -  -
  YoY % -5.92% -2.06% -8.74% 16.26% 0.00% - -
  Horiz. % 97.78% 103.93% 106.11% 116.26% 100.00% - -
PBT 920 2,124 3,695 4,166 2,415 0  -  -
  YoY % -56.69% -42.52% -11.31% 72.51% 0.00% - -
  Horiz. % 38.10% 87.95% 153.00% 172.51% 100.00% - -
Tax -350 -758 -1,033 -1,007 -974 0  -  -
  YoY % 53.83% 26.62% -2.58% -3.39% 0.00% - -
  Horiz. % 35.93% 77.82% 106.06% 103.39% 100.00% - -
NP 570 1,366 2,662 3,159 1,441 0  -  -
  YoY % -58.27% -48.69% -15.73% 119.22% 0.00% - -
  Horiz. % 39.56% 94.80% 184.73% 219.22% 100.00% - -
NP to SH 569 1,366 2,722 3,130 1,428 0  -  -
  YoY % -58.35% -49.82% -13.04% 119.19% 0.00% - -
  Horiz. % 39.85% 95.66% 190.62% 219.19% 100.00% - -
Tax Rate 38.04 % 35.69 % 27.96 % 24.17 % 40.33 % - %  -  % -
  YoY % 6.58% 27.65% 15.68% -40.07% 0.00% - -
  Horiz. % 94.32% 88.49% 69.33% 59.93% 100.00% - -
Total Cost 30,044 31,173 30,560 33,243 29,869 0  -  -
  YoY % -3.62% 2.01% -8.07% 11.30% 0.00% - -
  Horiz. % 100.59% 104.37% 102.31% 111.30% 100.00% - -
Net Worth 140,454 136,599 122,077 95,846 76,071 -  -  -
  YoY % 2.82% 11.90% 27.37% 26.00% 0.00% - -
  Horiz. % 184.64% 179.57% 160.48% 126.00% 100.00% - -
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12  -  CAGR
Div - 499 - - 80 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 624.12% 0.00% 0.00% 100.00% - -
Div Payout % - % 36.59 % - % - % 5.61 % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 652.23% 0.00% 0.00% 100.00% - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12  -  CAGR
Net Worth 140,454 136,599 122,077 95,846 76,071 -  -  -
  YoY % 2.82% 11.90% 27.37% 26.00% 0.00% - -
  Horiz. % 184.64% 179.57% 160.48% 126.00% 100.00% - -
NOSH 167,208 166,585 164,969 149,760 133,457 -  -  -
  YoY % 0.37% 0.98% 10.16% 12.22% 0.00% - -
  Horiz. % 125.29% 124.82% 123.61% 112.22% 100.00% - -
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12  -  CAGR
NP Margin 1.86 % 4.20 % 8.01 % 8.68 % 4.60 % - %  -  % -
  YoY % -55.71% -47.57% -7.72% 88.70% 0.00% - -
  Horiz. % 40.43% 91.30% 174.13% 188.70% 100.00% - -
ROE 0.41 % 1.00 % 2.23 % 3.27 % 1.88 % - %  -  % -
  YoY % -59.00% -55.16% -31.80% 73.94% 0.00% - -
  Horiz. % 21.81% 53.19% 118.62% 173.94% 100.00% - -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12  -  CAGR
RPS 18.31 19.53 20.14 24.31 23.46 -  -  -
  YoY % -6.25% -3.03% -17.15% 3.62% 0.00% - -
  Horiz. % 78.05% 83.25% 85.85% 103.62% 100.00% - -
EPS 0.34 0.82 1.65 2.09 1.07 0.00  -  -
  YoY % -58.54% -50.30% -21.05% 95.33% 0.00% - -
  Horiz. % 31.78% 76.64% 154.21% 195.33% 100.00% - -
DPS 0.00 0.30 0.00 0.00 0.06 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 500.00% 0.00% 0.00% 100.00% - -
NAPS 0.8400 0.8200 0.7400 0.6400 0.5700 -  -  -
  YoY % 2.44% 10.81% 15.63% 12.28% 0.00% - -
  Horiz. % 147.37% 143.86% 129.82% 112.28% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 392,130
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12  -  CAGR
RPS 7.81 8.30 8.47 9.28 7.98 -  -  -
  YoY % -5.90% -2.01% -8.73% 16.29% 0.00% - -
  Horiz. % 97.87% 104.01% 106.14% 116.29% 100.00% - -
EPS 0.15 0.35 0.69 0.80 0.36 0.00  -  -
  YoY % -57.14% -49.28% -13.75% 122.22% 0.00% - -
  Horiz. % 41.67% 97.22% 191.67% 222.22% 100.00% - -
DPS 0.00 0.13 0.00 0.00 0.02 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 650.00% 0.00% 0.00% 100.00% - -
NAPS 0.3582 0.3484 0.3113 0.2444 0.1940 -  -  -
  YoY % 2.81% 11.92% 27.37% 25.98% 0.00% - -
  Horiz. % 184.64% 179.59% 160.46% 125.98% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12  -  CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -  -  -
Price 0.9950 1.3200 1.9000 1.0700 0.6850 0.0000  -  -
P/RPS 5.43 6.76 9.43 4.40 2.92 0.00  -  -
  YoY % -19.67% -28.31% 114.32% 50.68% 0.00% - -
  Horiz. % 185.96% 231.51% 322.95% 150.68% 100.00% - -
P/EPS 292.39 160.98 115.15 51.20 64.02 0.00  -  -
  YoY % 81.63% 39.80% 124.90% -20.02% 0.00% - -
  Horiz. % 456.72% 251.45% 179.87% 79.98% 100.00% - -
EY 0.34 0.62 0.87 1.95 1.56 0.00  -  -
  YoY % -45.16% -28.74% -55.38% 25.00% 0.00% - -
  Horiz. % 21.79% 39.74% 55.77% 125.00% 100.00% - -
DY 0.00 0.23 0.00 0.00 0.09 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 255.56% 0.00% 0.00% 100.00% - -
P/NAPS 1.18 1.61 2.57 1.67 1.20 0.00  -  -
  YoY % -26.71% -37.35% 53.89% 39.17% 0.00% - -
  Horiz. % 98.33% 134.17% 214.17% 139.17% 100.00% - -
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12  -  CAGR
Date 27/12/17 28/12/16 28/12/15 29/12/14 30/12/13 -  -  -
Price 0.3450 1.2600 1.4500 1.5500 0.7150 0.0000  -  -
P/RPS 1.88 6.45 7.20 6.38 3.05 0.00  -  -
  YoY % -70.85% -10.42% 12.85% 109.18% 0.00% - -
  Horiz. % 61.64% 211.48% 236.07% 209.18% 100.00% - -
P/EPS 101.38 153.66 87.88 74.16 66.82 0.00  -  -
  YoY % -34.02% 74.85% 18.50% 10.98% 0.00% - -
  Horiz. % 151.72% 229.96% 131.52% 110.98% 100.00% - -
EY 0.99 0.65 1.14 1.35 1.50 0.00  -  -
  YoY % 52.31% -42.98% -15.56% -10.00% 0.00% - -
  Horiz. % 66.00% 43.33% 76.00% 90.00% 100.00% - -
DY 0.00 0.24 0.00 0.00 0.08 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 300.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.41 1.54 1.96 2.42 1.25 0.00  -  -
  YoY % -73.38% -21.43% -19.01% 93.60% 0.00% - -
  Horiz. % 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers