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 - 519,371
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 25.40 24.29 25.00 24.15 23.95 23.94 22.82 7.38%
  QoQ % 4.57% -2.84% 3.52% 0.84% 0.04% 4.91% -
  Horiz. % 111.31% 106.44% 109.55% 105.83% 104.95% 104.91% 100.00%
EPS 0.67 0.46 0.47 0.95 0.80 0.97 0.89 -17.20%
  QoQ % 45.65% -2.13% -50.53% 18.75% -17.53% 8.99% -
  Horiz. % 75.28% 51.69% 52.81% 106.74% 89.89% 108.99% 100.00%
DPS 0.00 0.00 0.00 0.26 0.13 0.19 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% -31.58% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 136.84% 68.42% 100.00% -
NAPS 0.2707 0.2704 0.2656 0.2660 0.2614 0.2619 0.2605 2.59%
  QoQ % 0.11% 1.81% -0.15% 1.76% -0.19% 0.54% -
  Horiz. % 103.92% 103.80% 101.96% 102.11% 100.35% 100.54% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. UWC: The Earnings far too little & dividend too small to justify such lofty high prices (IT WILL CRASH) BETTER RUN! Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS