Highlights

[SOLID] QoQ Annualized Quarter Result on 2017-04-30 [#4]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 30-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 30-Apr-2017  [#4]
Profit Trend QoQ -     17.71%    YoY -     -13.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 131,910 126,160 129,864 125,447 124,376 124,334 118,512 7.38%
  QoQ % 4.56% -2.85% 3.52% 0.86% 0.03% 4.91% -
  Horiz. % 111.31% 106.45% 109.58% 105.85% 104.95% 104.91% 100.00%
PBT 5,430 3,772 3,864 7,856 6,854 7,650 6,804 -13.92%
  QoQ % 43.97% -2.38% -50.81% 14.61% -10.40% 12.43% -
  Horiz. % 79.82% 55.44% 56.79% 115.46% 100.74% 112.43% 100.00%
Tax -1,938 -1,392 -1,384 -2,965 -2,713 -2,608 -2,184 -7.62%
  QoQ % -39.27% -0.58% 53.32% -9.28% -4.04% -19.41% -
  Horiz. % 88.77% 63.74% 63.37% 135.76% 124.24% 119.41% 100.00%
NP 3,492 2,380 2,480 4,891 4,141 5,042 4,620 -16.98%
  QoQ % 46.72% -4.03% -49.29% 18.10% -17.86% 9.13% -
  Horiz. % 75.58% 51.52% 53.68% 105.87% 89.64% 109.13% 100.00%
NP to SH 3,486 2,368 2,460 4,911 4,172 5,042 4,620 -17.07%
  QoQ % 47.24% -3.74% -49.91% 17.71% -17.26% 9.13% -
  Horiz. % 75.47% 51.26% 53.25% 106.30% 90.30% 109.13% 100.00%
Tax Rate 35.70 % 36.90 % 35.82 % 37.74 % 39.58 % 34.09 % 32.10 % 7.32%
  QoQ % -3.25% 3.02% -5.09% -4.65% 16.10% 6.20% -
  Horiz. % 111.21% 114.95% 111.59% 117.57% 123.30% 106.20% 100.00%
Total Cost 128,418 123,780 127,384 120,556 120,234 119,292 113,892 8.31%
  QoQ % 3.75% -2.83% 5.66% 0.27% 0.79% 4.74% -
  Horiz. % 112.75% 108.68% 111.85% 105.85% 105.57% 104.74% 100.00%
Net Worth 140,599 140,454 137,959 138,173 135,755 136,001 135,300 2.59%
  QoQ % 0.10% 1.81% -0.16% 1.78% -0.18% 0.52% -
  Horiz. % 103.92% 103.81% 101.97% 102.12% 100.34% 100.52% 100.00%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div - - - 1,331 662 995 - -
  QoQ % 0.00% 0.00% 0.00% 101.11% -33.45% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 133.83% 66.55% 100.00% -
Div Payout % - % - % - % 27.12 % 15.87 % 19.74 % - % -
  QoQ % 0.00% 0.00% 0.00% 70.89% -19.60% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 137.39% 80.40% 100.00% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 140,599 140,454 137,959 138,173 135,755 136,001 135,300 2.59%
  QoQ % 0.10% 1.81% -0.16% 1.78% -0.18% 0.52% -
  Horiz. % 103.92% 103.81% 101.97% 102.12% 100.34% 100.52% 100.00%
NOSH 390,554 167,208 166,216 166,474 165,555 165,855 165,000 77.33%
  QoQ % 133.57% 0.60% -0.16% 0.56% -0.18% 0.52% -
  Horiz. % 236.70% 101.34% 100.74% 100.89% 100.34% 100.52% 100.00%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 2.65 % 1.89 % 1.91 % 3.90 % 3.33 % 4.06 % 3.90 % -22.66%
  QoQ % 40.21% -1.05% -51.03% 17.12% -17.98% 4.10% -
  Horiz. % 67.95% 48.46% 48.97% 100.00% 85.38% 104.10% 100.00%
ROE 2.48 % 1.69 % 1.78 % 3.55 % 3.07 % 3.71 % 3.41 % -19.08%
  QoQ % 46.75% -5.06% -49.86% 15.64% -17.25% 8.80% -
  Horiz. % 72.73% 49.56% 52.20% 104.11% 90.03% 108.80% 100.00%
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 33.78 75.45 78.13 75.36 75.13 74.97 71.83 -39.44%
  QoQ % -55.23% -3.43% 3.68% 0.31% 0.21% 4.37% -
  Horiz. % 47.03% 105.04% 108.77% 104.91% 104.59% 104.37% 100.00%
EPS 0.89 1.42 1.48 2.95 2.52 3.04 2.80 -53.33%
  QoQ % -37.32% -4.05% -49.83% 17.06% -17.11% 8.57% -
  Horiz. % 31.79% 50.71% 52.86% 105.36% 90.00% 108.57% 100.00%
DPS 0.00 0.00 0.00 0.80 0.40 0.60 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% -33.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 133.33% 66.67% 100.00% -
NAPS 0.3600 0.8400 0.8300 0.8300 0.8200 0.8200 0.8200 -42.15%
  QoQ % -57.14% 1.20% 0.00% 1.22% 0.00% 0.00% -
  Horiz. % 43.90% 102.44% 101.22% 101.22% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 393,271
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 33.54 32.08 33.02 31.90 31.63 31.62 30.13 7.39%
  QoQ % 4.55% -2.85% 3.51% 0.85% 0.03% 4.95% -
  Horiz. % 111.32% 106.47% 109.59% 105.87% 104.98% 104.95% 100.00%
EPS 0.89 0.60 0.63 1.25 1.06 1.28 1.17 -16.63%
  QoQ % 48.33% -4.76% -49.60% 17.92% -17.19% 9.40% -
  Horiz. % 76.07% 51.28% 53.85% 106.84% 90.60% 109.40% 100.00%
DPS 0.00 0.00 0.00 0.34 0.17 0.25 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% -32.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 136.00% 68.00% 100.00% -
NAPS 0.3575 0.3571 0.3508 0.3513 0.3452 0.3458 0.3440 2.59%
  QoQ % 0.11% 1.80% -0.14% 1.77% -0.17% 0.52% -
  Horiz. % 103.92% 103.81% 101.98% 102.12% 100.35% 100.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.3300 0.9950 1.2600 1.2300 1.3400 1.3200 1.3000 -
P/RPS 0.98 1.32 1.61 1.63 1.78 1.76 1.81 -33.50%
  QoQ % -25.76% -18.01% -1.23% -8.43% 1.14% -2.76% -
  Horiz. % 54.14% 72.93% 88.95% 90.06% 98.34% 97.24% 100.00%
P/EPS 36.96 70.26 85.14 41.69 53.17 43.42 46.43 -14.07%
  QoQ % -47.40% -17.48% 104.22% -21.59% 22.46% -6.48% -
  Horiz. % 79.60% 151.32% 183.37% 89.79% 114.52% 93.52% 100.00%
EY 2.71 1.42 1.17 2.40 1.88 2.30 2.15 16.64%
  QoQ % 90.85% 21.37% -51.25% 27.66% -18.26% 6.98% -
  Horiz. % 126.05% 66.05% 54.42% 111.63% 87.44% 106.98% 100.00%
DY 0.00 0.00 0.00 0.65 0.30 0.45 0.00 -
  QoQ % 0.00% 0.00% 0.00% 116.67% -33.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 144.44% 66.67% 100.00% -
P/NAPS 0.92 1.18 1.52 1.48 1.63 1.61 1.59 -30.49%
  QoQ % -22.03% -22.37% 2.70% -9.20% 1.24% 1.26% -
  Horiz. % 57.86% 74.21% 95.60% 93.08% 102.52% 101.26% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 20/03/18 27/12/17 27/09/17 30/06/17 28/03/17 28/12/16 27/09/16 -
Price 0.3450 0.3450 1.0300 1.3100 1.2700 1.2600 1.3300 -
P/RPS 1.02 0.46 1.32 1.74 1.69 1.68 1.85 -32.69%
  QoQ % 121.74% -65.15% -24.14% 2.96% 0.60% -9.19% -
  Horiz. % 55.14% 24.86% 71.35% 94.05% 91.35% 90.81% 100.00%
P/EPS 38.64 24.36 69.59 44.41 50.40 41.45 47.50 -12.82%
  QoQ % 58.62% -64.99% 56.70% -11.88% 21.59% -12.74% -
  Horiz. % 81.35% 51.28% 146.51% 93.49% 106.11% 87.26% 100.00%
EY 2.59 4.10 1.44 2.25 1.98 2.41 2.11 14.60%
  QoQ % -36.83% 184.72% -36.00% 13.64% -17.84% 14.22% -
  Horiz. % 122.75% 194.31% 68.25% 106.64% 93.84% 114.22% 100.00%
DY 0.00 0.00 0.00 0.61 0.31 0.48 0.00 -
  QoQ % 0.00% 0.00% 0.00% 96.77% -35.42% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 127.08% 64.58% 100.00% -
P/NAPS 0.96 0.41 1.24 1.58 1.55 1.54 1.62 -29.38%
  QoQ % 134.15% -66.94% -21.52% 1.94% 0.65% -4.94% -
  Horiz. % 59.26% 25.31% 76.54% 97.53% 95.68% 95.06% 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.
 


 

288  321  528  1184 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.52+0.005 
 KNM 0.385-0.015 
 SAPNRG 0.2850.00 
 EKOVEST 0.815-0.04 
 DAYA 0.01+0.005 
 PERDANA 0.46+0.005 
 KEYASIC 0.065+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 HSI-C7K 0.34+0.005 
Partners & Brokers