Highlights

[SOLID] QoQ Annualized Quarter Result on 2018-01-31 [#3]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 20-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Jan-2018  [#3]
Profit Trend QoQ -     47.24%    YoY -     -16.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 130,710 117,972 129,415 131,910 126,160 129,864 125,447 2.77%
  QoQ % 10.80% -8.84% -1.89% 4.56% -2.85% 3.52% -
  Horiz. % 104.20% 94.04% 103.16% 105.15% 100.57% 103.52% 100.00%
PBT 2,546 1,356 4,486 5,430 3,772 3,864 7,856 -52.72%
  QoQ % 87.76% -69.77% -17.40% 43.97% -2.38% -50.81% -
  Horiz. % 32.41% 17.26% 57.10% 69.13% 48.01% 49.19% 100.00%
Tax -844 -812 -1,814 -1,938 -1,392 -1,384 -2,965 -56.63%
  QoQ % -3.94% 55.24% 6.43% -39.27% -0.58% 53.32% -
  Horiz. % 28.47% 27.39% 61.18% 65.39% 46.95% 46.68% 100.00%
NP 1,702 544 2,672 3,492 2,380 2,480 4,891 -50.43%
  QoQ % 212.87% -79.64% -23.48% 46.72% -4.03% -49.29% -
  Horiz. % 34.80% 11.12% 54.63% 71.40% 48.66% 50.71% 100.00%
NP to SH 1,702 544 2,661 3,486 2,368 2,460 4,911 -50.57%
  QoQ % 212.87% -79.56% -23.68% 47.24% -3.74% -49.91% -
  Horiz. % 34.66% 11.08% 54.18% 71.00% 48.22% 50.09% 100.00%
Tax Rate 33.15 % 59.88 % 40.44 % 35.70 % 36.90 % 35.82 % 37.74 % -8.26%
  QoQ % -44.64% 48.07% 13.28% -3.25% 3.02% -5.09% -
  Horiz. % 87.84% 158.66% 107.15% 94.59% 97.77% 94.91% 100.00%
Total Cost 129,008 117,428 126,743 128,418 123,780 127,384 120,556 4.61%
  QoQ % 9.86% -7.35% -1.30% 3.75% -2.83% 5.66% -
  Horiz. % 107.01% 97.41% 105.13% 106.52% 102.67% 105.66% 100.00%
Net Worth 141,091 140,880 140,641 140,599 140,454 137,959 138,173 1.40%
  QoQ % 0.15% 0.17% 0.03% 0.10% 1.81% -0.16% -
  Horiz. % 102.11% 101.96% 101.79% 101.76% 101.65% 99.84% 100.00%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - - 781 - - - 1,331 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 58.67% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 29.36 % - % - % - % 27.12 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 108.26% 0.00% 0.00% 0.00% 100.00%
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 141,091 140,880 140,641 140,599 140,454 137,959 138,173 1.40%
  QoQ % 0.15% 0.17% 0.03% 0.10% 1.81% -0.16% -
  Horiz. % 102.11% 101.96% 101.79% 101.76% 101.65% 99.84% 100.00%
NOSH 391,919 391,336 390,670 390,554 167,208 166,216 166,474 76.69%
  QoQ % 0.15% 0.17% 0.03% 133.57% 0.60% -0.16% -
  Horiz. % 235.42% 235.07% 234.67% 234.60% 100.44% 99.84% 100.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 1.30 % 0.46 % 2.06 % 2.65 % 1.89 % 1.91 % 3.90 % -51.83%
  QoQ % 182.61% -77.67% -22.26% 40.21% -1.05% -51.03% -
  Horiz. % 33.33% 11.79% 52.82% 67.95% 48.46% 48.97% 100.00%
ROE 1.21 % 0.39 % 1.89 % 2.48 % 1.69 % 1.78 % 3.55 % -51.11%
  QoQ % 210.26% -79.37% -23.79% 46.75% -5.06% -49.86% -
  Horiz. % 34.08% 10.99% 53.24% 69.86% 47.61% 50.14% 100.00%
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 33.35 30.15 33.13 33.78 75.45 78.13 75.36 -41.84%
  QoQ % 10.61% -8.99% -1.92% -55.23% -3.43% 3.68% -
  Horiz. % 44.25% 40.01% 43.96% 44.82% 100.12% 103.68% 100.00%
EPS 0.44 0.12 0.68 0.89 1.42 1.48 2.95 -71.78%
  QoQ % 266.67% -82.35% -23.60% -37.32% -4.05% -49.83% -
  Horiz. % 14.92% 4.07% 23.05% 30.17% 48.14% 50.17% 100.00%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.80 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 25.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3600 0.3600 0.3600 0.3600 0.8400 0.8300 0.8300 -42.61%
  QoQ % 0.00% 0.00% 0.00% -57.14% 1.20% 0.00% -
  Horiz. % 43.37% 43.37% 43.37% 43.37% 101.20% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 393,271
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 33.24 30.00 32.91 33.54 32.08 33.02 31.90 2.77%
  QoQ % 10.80% -8.84% -1.88% 4.55% -2.85% 3.51% -
  Horiz. % 104.20% 94.04% 103.17% 105.14% 100.56% 103.51% 100.00%
EPS 0.43 0.14 0.68 0.89 0.60 0.63 1.25 -50.81%
  QoQ % 207.14% -79.41% -23.60% 48.33% -4.76% -49.60% -
  Horiz. % 34.40% 11.20% 54.40% 71.20% 48.00% 50.40% 100.00%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.34 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 58.82% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3588 0.3582 0.3576 0.3575 0.3571 0.3508 0.3513 1.41%
  QoQ % 0.17% 0.17% 0.03% 0.11% 1.80% -0.14% -
  Horiz. % 102.13% 101.96% 101.79% 101.76% 101.65% 99.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.3000 0.3150 0.3500 0.3300 0.9950 1.2600 1.2300 -
P/RPS 0.90 1.04 1.06 0.98 1.32 1.61 1.63 -32.62%
  QoQ % -13.46% -1.89% 8.16% -25.76% -18.01% -1.23% -
  Horiz. % 55.21% 63.80% 65.03% 60.12% 80.98% 98.77% 100.00%
P/EPS 69.08 226.60 51.38 36.96 70.26 85.14 41.69 39.90%
  QoQ % -69.51% 341.03% 39.02% -47.40% -17.48% 104.22% -
  Horiz. % 165.70% 543.54% 123.24% 88.65% 168.53% 204.22% 100.00%
EY 1.45 0.44 1.95 2.71 1.42 1.17 2.40 -28.47%
  QoQ % 229.55% -77.44% -28.04% 90.85% 21.37% -51.25% -
  Horiz. % 60.42% 18.33% 81.25% 112.92% 59.17% 48.75% 100.00%
DY 0.00 0.00 0.57 0.00 0.00 0.00 0.65 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 87.69% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.83 0.87 0.97 0.92 1.18 1.52 1.48 -31.92%
  QoQ % -4.60% -10.31% 5.43% -22.03% -22.37% 2.70% -
  Horiz. % 56.08% 58.78% 65.54% 62.16% 79.73% 102.70% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 27/12/18 27/09/18 27/06/18 20/03/18 27/12/17 27/09/17 30/06/17 -
Price 0.2950 0.3150 0.3500 0.3450 0.3450 1.0300 1.3100 -
P/RPS 0.88 1.04 1.06 1.02 0.46 1.32 1.74 -36.44%
  QoQ % -15.38% -1.89% 3.92% 121.74% -65.15% -24.14% -
  Horiz. % 50.57% 59.77% 60.92% 58.62% 26.44% 75.86% 100.00%
P/EPS 67.93 226.60 51.38 38.64 24.36 69.59 44.41 32.65%
  QoQ % -70.02% 341.03% 32.97% 58.62% -64.99% 56.70% -
  Horiz. % 152.96% 510.25% 115.69% 87.01% 54.85% 156.70% 100.00%
EY 1.47 0.44 1.95 2.59 4.10 1.44 2.25 -24.65%
  QoQ % 234.09% -77.44% -24.71% -36.83% 184.72% -36.00% -
  Horiz. % 65.33% 19.56% 86.67% 115.11% 182.22% 64.00% 100.00%
DY 0.00 0.00 0.57 0.00 0.00 0.00 0.61 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 93.44% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.82 0.87 0.97 0.96 0.41 1.24 1.58 -35.34%
  QoQ % -5.75% -10.31% 1.04% 134.15% -66.94% -21.52% -
  Horiz. % 51.90% 55.06% 61.39% 60.76% 25.95% 78.48% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers