Highlights

[SOLID] YoY TTM Result on 2014-07-31 [#1]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 25-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Jul-2014  [#1]
Profit Trend QoQ -     14.38%    YoY -     633.82%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13  -   -  CAGR
Revenue 128,285 122,255 130,124 122,460 27,104  -   -  47.46%
  YoY % 4.93% -6.05% 6.26% 351.82% - - -
  Horiz. % 473.31% 451.06% 480.09% 451.82% 100.00% - -
PBT 7,121 8,144 12,317 12,122 1,807  -   -  40.86%
  YoY % -12.56% -33.88% 1.61% 570.84% - - -
  Horiz. % 394.08% 450.69% 681.63% 670.84% 100.00% - -
Tax -2,765 -2,885 -3,583 -3,652 -614  -   -  45.64%
  YoY % 4.16% 19.48% 1.89% -494.79% - - -
  Horiz. % 450.33% 469.87% 583.55% 594.79% 100.00% - -
NP 4,356 5,259 8,734 8,470 1,193  -   -  38.20%
  YoY % -17.17% -39.79% 3.12% 609.97% - - -
  Horiz. % 365.13% 440.82% 732.10% 709.97% 100.00% - -
NP to SH 4,371 5,404 8,771 8,527 1,162  -   -  39.23%
  YoY % -19.12% -38.39% 2.86% 633.82% - - -
  Horiz. % 376.16% 465.06% 754.82% 733.82% 100.00% - -
Tax Rate 38.83 % 35.42 % 29.09 % 30.13 % 33.98 %  -  %  -  % 3.39%
  YoY % 9.63% 21.76% -3.45% -11.33% - - -
  Horiz. % 114.27% 104.24% 85.61% 88.67% 100.00% - -
Total Cost 123,929 116,996 121,390 113,990 25,911  -   -  47.84%
  YoY % 5.93% -3.62% 6.49% 339.93% - - -
  Horiz. % 478.29% 451.53% 468.49% 439.93% 100.00% - -
Net Worth 137,959 135,300 112,596 92,958 65,578  -   -  20.42%
  YoY % 1.97% 20.16% 21.13% 41.75% - - -
  Horiz. % 210.37% 206.32% 171.70% 141.75% 100.00% - -
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13  -   -  CAGR
Div 1,332 1,683 45 0 0  -   -  -
  YoY % -20.84% 3,638.41% 0.00% 0.00% - - -
  Horiz. % 2,959.19% 3,738.41% 100.00% - - - -
Div Payout % 30.48 % 31.15 % 0.51 % - % - %  -  %  -  % -
  YoY % -2.15% 6,007.84% 0.00% 0.00% - - -
  Horiz. % 5,976.47% 6,107.84% 100.00% - - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13  -   -  CAGR
Net Worth 137,959 135,300 112,596 92,958 65,578  -   -  20.42%
  YoY % 1.97% 20.16% 21.13% 41.75% - - -
  Horiz. % 210.37% 206.32% 171.70% 141.75% 100.00% - -
NOSH 166,216 165,000 158,586 149,932 115,049  -   -  9.63%
  YoY % 0.74% 4.04% 5.77% 30.32% - - -
  Horiz. % 144.47% 143.42% 137.84% 130.32% 100.00% - -
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13  -   -  CAGR
NP Margin 3.40 % 4.30 % 6.71 % 6.92 % 4.40 %  -  %  -  % -6.24%
  YoY % -20.93% -35.92% -3.03% 57.27% - - -
  Horiz. % 77.27% 97.73% 152.50% 157.27% 100.00% - -
ROE 3.17 % 3.99 % 7.79 % 9.17 % 1.77 %  -  %  -  % 15.67%
  YoY % -20.55% -48.78% -15.05% 418.08% - - -
  Horiz. % 179.10% 225.42% 440.11% 518.08% 100.00% - -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13  -   -  CAGR
RPS 77.18 74.09 82.05 81.68 23.56  -   -  34.51%
  YoY % 4.17% -9.70% 0.45% 246.69% - - -
  Horiz. % 327.59% 314.47% 348.26% 346.69% 100.00% - -
EPS 2.63 3.28 5.53 5.69 1.01  -   -  27.01%
  YoY % -19.82% -40.69% -2.81% 463.37% - - -
  Horiz. % 260.40% 324.75% 547.52% 563.37% 100.00% - -
DPS 0.80 1.02 0.03 0.00 0.00  -   -  -
  YoY % -21.57% 3,300.00% 0.00% 0.00% - - -
  Horiz. % 2,666.67% 3,400.00% 100.00% - - - -
NAPS 0.8300 0.8200 0.7100 0.6200 0.5700  -   -  9.84%
  YoY % 1.22% 15.49% 14.52% 8.77% - - -
  Horiz. % 145.61% 143.86% 124.56% 108.77% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 392,180
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13  -   -  CAGR
RPS 32.71 31.17 33.18 31.23 6.91  -   -  47.46%
  YoY % 4.94% -6.06% 6.24% 351.95% - - -
  Horiz. % 473.37% 451.09% 480.17% 451.95% 100.00% - -
EPS 1.11 1.38 2.24 2.17 0.30  -   -  38.66%
  YoY % -19.57% -38.39% 3.23% 623.33% - - -
  Horiz. % 370.00% 460.00% 746.67% 723.33% 100.00% - -
DPS 0.34 0.43 0.01 0.00 0.00  -   -  -
  YoY % -20.93% 4,200.00% 0.00% 0.00% - - -
  Horiz. % 3,400.00% 4,300.00% 100.00% - - - -
NAPS 0.3518 0.3450 0.2871 0.2370 0.1672  -   -  20.42%
  YoY % 1.97% 20.17% 21.14% 41.75% - - -
  Horiz. % 210.41% 206.34% 171.71% 141.75% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13  -   -  CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 -  -   -  -
Price 1.2600 1.3000 1.6800 0.8800 0.0000  -   -  -
P/RPS 1.63 1.75 2.05 1.08 0.00  -   -  -
  YoY % -6.86% -14.63% 89.81% 0.00% - - -
  Horiz. % 150.93% 162.04% 189.81% 100.00% - - -
P/EPS 47.91 39.69 30.38 15.47 0.00  -   -  -
  YoY % 20.71% 30.65% 96.38% 0.00% - - -
  Horiz. % 309.70% 256.56% 196.38% 100.00% - - -
EY 2.09 2.52 3.29 6.46 0.00  -   -  -
  YoY % -17.06% -23.40% -49.07% 0.00% - - -
  Horiz. % 32.35% 39.01% 50.93% 100.00% - - -
DY 0.63 0.78 0.02 0.00 0.00  -   -  -
  YoY % -19.23% 3,800.00% 0.00% 0.00% - - -
  Horiz. % 3,150.00% 3,900.00% 100.00% - - - -
P/NAPS 1.52 1.59 2.37 1.42 0.00  -   -  -
  YoY % -4.40% -32.91% 66.90% 0.00% - - -
  Horiz. % 107.04% 111.97% 166.90% 100.00% - - -
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13  -   -  CAGR
Date 27/09/17 27/09/16 22/09/15 25/09/14 -  -   -  -
Price 1.0300 1.3300 1.6500 0.8850 0.0000  -   -  -
P/RPS 1.33 1.80 2.01 1.08 0.00  -   -  -
  YoY % -26.11% -10.45% 86.11% 0.00% - - -
  Horiz. % 123.15% 166.67% 186.11% 100.00% - - -
P/EPS 39.17 40.61 29.83 15.56 0.00  -   -  -
  YoY % -3.55% 36.14% 91.71% 0.00% - - -
  Horiz. % 251.74% 260.99% 191.71% 100.00% - - -
EY 2.55 2.46 3.35 6.43 0.00  -   -  -
  YoY % 3.66% -26.57% -47.90% 0.00% - - -
  Horiz. % 39.66% 38.26% 52.10% 100.00% - - -
DY 0.78 0.77 0.02 0.00 0.00  -   -  -
  YoY % 1.30% 3,750.00% 0.00% 0.00% - - -
  Horiz. % 3,900.00% 3,850.00% 100.00% - - - -
P/NAPS 1.24 1.62 2.32 1.43 0.00  -   -  -
  YoY % -23.46% -30.17% 62.24% 0.00% - - -
  Horiz. % 86.71% 113.29% 162.24% 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.
 


 

166  246  538  1232 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.30-0.01 
 NETX 0.015-0.005 
 KNM 0.36-0.01 
 HSI-C5J 0.125-0.085 
 GPACKET 0.50+0.04 
 IRIS 0.155+0.01 
 HSI-C5P 0.295-0.055 
 HSI-H6R 0.355+0.035 
 MQTECH 0.025-0.005 
Partners & Brokers