[SOLID] QoQ Quarter Result on 2016-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 32,466 32,165 31,115 32,539 29,628 29,200 30,205 4.93% QoQ % 0.94% 3.37% -4.38% 9.83% 1.47% -3.33% - Horiz. % 107.49% 106.49% 103.01% 107.73% 98.09% 96.67% 100.00%
PBT 966 2,715 1,316 2,124 1,701 588 2,160 -41.55% QoQ % -64.42% 106.31% -38.04% 24.87% 189.29% -72.78% - Horiz. % 44.72% 125.69% 60.93% 98.33% 78.75% 27.22% 100.00%
Tax -346 -930 -731 -758 -546 -417 -889 -46.72% QoQ % 62.80% -27.22% 3.56% -38.83% -30.94% 53.09% - Horiz. % 38.92% 104.61% 82.23% 85.26% 61.42% 46.91% 100.00%
NP 620 1,785 585 1,366 1,155 171 1,271 -38.06% QoQ % -65.27% 205.13% -57.17% 18.27% 575.44% -86.55% - Horiz. % 48.78% 140.44% 46.03% 107.47% 90.87% 13.45% 100.00%
NP to SH 615 1,782 608 1,366 1,155 202 1,325 -40.08% QoQ % -65.49% 193.09% -55.49% 18.27% 471.78% -84.75% - Horiz. % 46.42% 134.49% 45.89% 103.09% 87.17% 15.25% 100.00%
Tax Rate 35.82 % 34.25 % 55.55 % 35.69 % 32.10 % 70.92 % 41.16 % -8.86% QoQ % 4.58% -38.34% 55.65% 11.18% -54.74% 72.30% - Horiz. % 87.03% 83.21% 134.96% 86.71% 77.99% 172.30% 100.00%
Total Cost 31,846 30,380 30,530 31,173 28,473 29,029 28,934 6.61% QoQ % 4.83% -0.49% -2.06% 9.48% -1.92% 0.33% - Horiz. % 110.06% 105.00% 105.52% 107.74% 98.41% 100.33% 100.00%
Net Worth 137,959 138,229 134,745 136,599 135,300 136,350 135,812 1.05% QoQ % -0.20% 2.59% -1.36% 0.96% -0.77% 0.40% - Horiz. % 101.58% 101.78% 99.21% 100.58% 99.62% 100.40% 100.00%
Dividend 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - 832 - 499 - 1,683 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 49.47% 0.00% 29.69% 0.00% 100.00% -
Div Payout % - % 46.73 % - % 36.59 % - % 833.33 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 5.61% 0.00% 4.39% 0.00% 100.00% -
Equity 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 137,959 138,229 134,745 136,599 135,300 136,350 135,812 1.05% QoQ % -0.20% 2.59% -1.36% 0.96% -0.77% 0.40% - Horiz. % 101.58% 101.78% 99.21% 100.58% 99.62% 100.40% 100.00%
NOSH 166,216 166,542 164,324 166,585 165,000 168,333 165,624 0.24% QoQ % -0.20% 1.35% -1.36% 0.96% -1.98% 1.64% - Horiz. % 100.36% 100.55% 99.21% 100.58% 99.62% 101.64% 100.00%
Ratio Analysis 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 1.91 % 5.55 % 1.88 % 4.20 % 3.90 % 0.59 % 4.21 % -40.99% QoQ % -65.59% 195.21% -55.24% 7.69% 561.02% -85.99% - Horiz. % 45.37% 131.83% 44.66% 99.76% 92.64% 14.01% 100.00%
ROE 0.45 % 1.29 % 0.45 % 1.00 % 0.85 % 0.15 % 0.98 % -40.51% QoQ % -65.12% 186.67% -55.00% 17.65% 466.67% -84.69% - Horiz. % 45.92% 131.63% 45.92% 102.04% 86.73% 15.31% 100.00%
Per Share 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 19.53 19.31 18.94 19.53 17.96 17.35 18.24 4.67% QoQ % 1.14% 1.95% -3.02% 8.74% 3.52% -4.88% - Horiz. % 107.07% 105.87% 103.84% 107.07% 98.46% 95.12% 100.00%
EPS 0.37 1.07 0.37 0.82 0.70 0.12 0.80 -40.22% QoQ % -65.42% 189.19% -54.88% 17.14% 483.33% -85.00% - Horiz. % 46.25% 133.75% 46.25% 102.50% 87.50% 15.00% 100.00%
DPS 0.00 0.50 0.00 0.30 0.00 1.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 50.00% 0.00% 30.00% 0.00% 100.00% -
NAPS 0.8300 0.8300 0.8200 0.8200 0.8200 0.8100 0.8200 0.81% QoQ % 0.00% 1.22% 0.00% 0.00% 1.23% -1.22% - Horiz. % 101.22% 101.22% 100.00% 100.00% 100.00% 98.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 6.25 6.19 5.99 6.27 5.70 5.62 5.82 4.87% QoQ % 0.97% 3.34% -4.47% 10.00% 1.42% -3.44% - Horiz. % 107.39% 106.36% 102.92% 107.73% 97.94% 96.56% 100.00%
EPS 0.12 0.34 0.12 0.26 0.22 0.04 0.26 -40.31% QoQ % -64.71% 183.33% -53.85% 18.18% 450.00% -84.62% - Horiz. % 46.15% 130.77% 46.15% 100.00% 84.62% 15.38% 100.00%
DPS 0.00 0.16 0.00 0.10 0.00 0.32 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 50.00% 0.00% 31.25% 0.00% 100.00% -
NAPS 0.2656 0.2661 0.2594 0.2630 0.2605 0.2625 0.2615 1.04% QoQ % -0.19% 2.58% -1.37% 0.96% -0.76% 0.38% - Horiz. % 101.57% 101.76% 99.20% 100.57% 99.62% 100.38% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 1.2600 1.2300 1.3400 1.3200 1.3000 1.3300 1.3900 -
P/RPS 6.45 6.37 7.08 6.76 7.24 7.67 7.62 -10.53% QoQ % 1.26% -10.03% 4.73% -6.63% -5.61% 0.66% - Horiz. % 84.65% 83.60% 92.91% 88.71% 95.01% 100.66% 100.00%
P/EPS 340.54 114.95 362.16 160.98 185.71 1,108.33 173.75 56.68% QoQ % 196.25% -68.26% 124.97% -13.32% -83.24% 537.89% - Horiz. % 195.99% 66.16% 208.44% 92.65% 106.88% 637.89% 100.00%
EY 0.29 0.87 0.28 0.62 0.54 0.09 0.58 -37.03% QoQ % -66.67% 210.71% -54.84% 14.81% 500.00% -84.48% - Horiz. % 50.00% 150.00% 48.28% 106.90% 93.10% 15.52% 100.00%
DY 0.00 0.41 0.00 0.23 0.00 0.75 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 54.67% 0.00% 30.67% 0.00% 100.00% -
P/NAPS 1.52 1.48 1.63 1.61 1.59 1.64 1.70 -7.20% QoQ % 2.70% -9.20% 1.24% 1.26% -3.05% -3.53% - Horiz. % 89.41% 87.06% 95.88% 94.71% 93.53% 96.47% 100.00%
Price Multiplier on Announcement Date 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 27/09/17 30/06/17 28/03/17 28/12/16 27/09/16 29/06/16 30/03/16 -
Price 1.0300 1.3100 1.2700 1.2600 1.3300 1.3400 1.3700 -
P/RPS 5.27 6.78 6.71 6.45 7.41 7.72 7.51 -21.05% QoQ % -22.27% 1.04% 4.03% -12.96% -4.02% 2.80% - Horiz. % 70.17% 90.28% 89.35% 85.89% 98.67% 102.80% 100.00%
P/EPS 278.38 122.43 343.24 153.66 190.00 1,116.67 171.25 38.29% QoQ % 127.38% -64.33% 123.38% -19.13% -82.99% 552.07% - Horiz. % 162.56% 71.49% 200.43% 89.73% 110.95% 652.07% 100.00%
EY 0.36 0.82 0.29 0.65 0.53 0.09 0.58 -27.26% QoQ % -56.10% 182.76% -55.38% 22.64% 488.89% -84.48% - Horiz. % 62.07% 141.38% 50.00% 112.07% 91.38% 15.52% 100.00%
DY 0.00 0.38 0.00 0.24 0.00 0.75 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 50.67% 0.00% 32.00% 0.00% 100.00% -
P/NAPS 1.24 1.58 1.55 1.54 1.62 1.65 1.67 -18.02% QoQ % -21.52% 1.94% 0.65% -4.94% -1.82% -1.20% - Horiz. % 74.25% 94.61% 92.81% 92.22% 97.01% 98.80% 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.
Comment
SOLID@310116.pdf 
