[SOLID] QoQ TTM Result on 31-Jul-2015 [#1]

Stock
[SOLID] SOLID AUTOMOTIVE BHD
Announcement Date
22-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- -8.12%
YoY- 2.86%
Quarter Report
Latest QR
Upcoming QR
SOLID's Result
SOLID's Financial Summary
View:
Show?
TTM Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 120,953 122,810 126,944 130,124 133,282 130,487 127,552 -3.48%
PBT 8,473 10,802 11,846 12,317 13,292 13,562 13,873 -28.03%
Tax -2,912 -3,544 -3,609 -3,583 -3,798 -3,710 -3,685 -14.53%
NP 5,561 7,258 8,237 8,734 9,494 9,852 10,188 -33.23%
-
NP to SH 5,708 7,443 8,363 8,771 9,546 9,862 10,229 -32.24%
-
Tax Rate 34.37% 32.81% 30.47% 29.09% 28.57% 27.36% 26.56% -
Total Cost 115,392 115,552 118,707 121,390 123,788 120,635 117,364 -1.12%
-
Net Worth 136,350 135,812 122,077 112,596 97,704 95,786 95,846 26.51%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 1,683 30 45 45 45 14 - -
Div Payout % 29.49% 0.40% 0.54% 0.51% 0.47% 0.15% - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 136,350 135,812 122,077 112,596 97,704 95,786 95,846 26.51%
NOSH 168,333 165,624 164,969 158,586 150,314 149,666 149,760 8.11%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 4.60% 5.91% 6.49% 6.71% 7.12% 7.55% 7.99% -
ROE 4.19% 5.48% 6.85% 7.79% 9.77% 10.30% 10.67% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 71.85 74.15 76.95 82.05 88.67 87.19 85.17 -10.72%
EPS 3.39 4.49 5.07 5.53 6.35 6.59 6.83 -37.33%
DPS 1.00 0.02 0.03 0.03 0.03 0.01 0.00 -
NAPS 0.81 0.82 0.74 0.71 0.65 0.64 0.64 17.02%
Adjusted Per Share Value based on latest NOSH - 158,586
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 23.70 24.06 24.87 25.49 26.11 25.56 24.99 -3.47%
EPS 1.12 1.46 1.64 1.72 1.87 1.93 2.00 -32.08%
DPS 0.33 0.01 0.01 0.01 0.01 0.00 0.00 -
NAPS 0.2671 0.2661 0.2392 0.2206 0.1914 0.1877 0.1878 26.49%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 1.33 1.39 1.90 1.68 1.49 1.64 1.07 -
P/RPS 1.85 1.87 2.47 2.05 1.68 1.88 1.26 29.21%
P/EPS 39.22 30.93 37.48 30.38 23.46 24.89 15.67 84.44%
EY 2.55 3.23 2.67 3.29 4.26 4.02 6.38 -45.77%
DY 0.75 0.01 0.01 0.02 0.02 0.01 0.00 -
P/NAPS 1.64 1.70 2.57 2.37 2.29 2.56 1.67 -1.20%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/06/16 30/03/16 28/12/15 22/09/15 29/06/15 24/03/15 29/12/14 -
Price 1.34 1.37 1.45 1.65 1.62 1.61 1.55 -
P/RPS 1.86 1.85 1.88 2.01 1.83 1.85 1.82 1.46%
P/EPS 39.52 30.49 28.60 29.83 25.51 24.43 22.69 44.81%
EY 2.53 3.28 3.50 3.35 3.92 4.09 4.41 -30.98%
DY 0.75 0.01 0.02 0.02 0.02 0.01 0.00 -
P/NAPS 1.65 1.67 1.96 2.32 2.49 2.52 2.42 -22.55%

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