[SOLID] QoQ Cumulative Quarter Result on 30-Apr-2015 [#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- 25.46%
YoY- 28.07%
Quarter Report
Latest QR
Upcoming QR
SOLID's Result
SOLID's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 91,753 61,548 28,326 133,282 102,225 67,886 31,484 103.62%
PBT 7,885 5,725 2,030 13,292 10,375 7,171 3,005 89.90%
Tax -2,495 -1,606 -573 -3,798 -2,749 -1,795 -788 115.17%
NP 5,390 4,119 1,457 9,494 7,626 5,376 2,217 80.51%
-
NP to SH 5,505 4,180 1,459 9,546 7,609 5,364 2,234 82.13%
-
Tax Rate 31.64% 28.05% 28.23% 28.57% 26.50% 25.03% 26.22% -
Total Cost 86,363 57,429 26,869 123,788 94,599 62,510 29,267 105.32%
-
Net Worth 133,949 119,428 112,596 97,428 96,050 95,892 92,958 27.49%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - 44 15 - - -
Div Payout % - - - 0.47% 0.20% - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 133,949 119,428 112,596 97,428 96,050 95,892 92,958 27.49%
NOSH 163,353 161,389 158,586 149,889 150,078 149,832 149,932 5.86%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 5.87% 6.69% 5.14% 7.12% 7.46% 7.92% 7.04% -
ROE 4.11% 3.50% 1.30% 9.80% 7.92% 5.59% 2.40% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 56.17 38.14 17.86 88.92 68.11 45.31 21.00 92.34%
EPS 3.37 2.59 0.92 6.36 5.07 3.58 1.49 72.04%
DPS 0.00 0.00 0.00 0.03 0.01 0.00 0.00 -
NAPS 0.82 0.74 0.71 0.65 0.64 0.64 0.62 20.42%
Adjusted Per Share Value based on latest NOSH - 150,314
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 17.98 12.06 5.55 26.11 20.03 13.30 6.17 103.62%
EPS 1.08 0.82 0.29 1.87 1.49 1.05 0.44 81.66%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.2624 0.234 0.2206 0.1909 0.1882 0.1879 0.1821 27.49%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 1.39 1.90 1.68 1.49 1.64 1.07 0.88 -
P/RPS 2.47 4.98 9.41 1.68 2.41 2.36 4.19 -29.62%
P/EPS 41.25 73.36 182.61 23.40 32.35 29.89 59.06 -21.22%
EY 2.42 1.36 0.55 4.27 3.09 3.35 1.69 26.96%
DY 0.00 0.00 0.00 0.02 0.01 0.00 0.00 -
P/NAPS 1.70 2.57 2.37 2.29 2.56 1.67 1.42 12.71%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 30/03/16 28/12/15 22/09/15 29/06/15 24/03/15 29/12/14 25/09/14 -
Price 1.37 1.45 1.65 1.62 1.61 1.55 0.885 -
P/RPS 2.44 3.80 9.24 1.82 2.36 3.42 4.21 -30.41%
P/EPS 40.65 55.98 179.35 25.44 31.76 43.30 59.40 -22.28%
EY 2.46 1.79 0.56 3.93 3.15 2.31 1.68 28.85%
DY 0.00 0.00 0.00 0.02 0.01 0.00 0.00 -
P/NAPS 1.67 1.96 2.32 2.49 2.52 2.42 1.43 10.86%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment