Highlights

[SOLID] QoQ Annualized Quarter Result on 2017-10-31 [#2]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 27-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Oct-2017  [#2]
Profit Trend QoQ -     -3.74%    YoY -     -53.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 117,972 129,415 131,910 126,160 129,864 125,447 124,376 -3.47%
  QoQ % -8.84% -1.89% 4.56% -2.85% 3.52% 0.86% -
  Horiz. % 94.85% 104.05% 106.06% 101.43% 104.41% 100.86% 100.00%
PBT 1,356 4,486 5,430 3,772 3,864 7,856 6,854 -66.15%
  QoQ % -69.77% -17.40% 43.97% -2.38% -50.81% 14.61% -
  Horiz. % 19.78% 65.44% 79.23% 55.03% 56.37% 114.61% 100.00%
Tax -812 -1,814 -1,938 -1,392 -1,384 -2,965 -2,713 -55.36%
  QoQ % 55.24% 6.43% -39.27% -0.58% 53.32% -9.28% -
  Horiz. % 29.93% 66.86% 71.45% 51.30% 51.01% 109.28% 100.00%
NP 544 2,672 3,492 2,380 2,480 4,891 4,141 -74.26%
  QoQ % -79.64% -23.48% 46.72% -4.03% -49.29% 18.10% -
  Horiz. % 13.14% 64.52% 84.32% 57.47% 59.88% 118.10% 100.00%
NP to SH 544 2,661 3,486 2,368 2,460 4,911 4,172 -74.38%
  QoQ % -79.56% -23.68% 47.24% -3.74% -49.91% 17.71% -
  Horiz. % 13.04% 63.78% 83.57% 56.76% 58.96% 117.71% 100.00%
Tax Rate 59.88 % 40.44 % 35.70 % 36.90 % 35.82 % 37.74 % 39.58 % 31.89%
  QoQ % 48.07% 13.28% -3.25% 3.02% -5.09% -4.65% -
  Horiz. % 151.29% 102.17% 90.20% 93.23% 90.50% 95.35% 100.00%
Total Cost 117,428 126,743 128,418 123,780 127,384 120,556 120,234 -1.57%
  QoQ % -7.35% -1.30% 3.75% -2.83% 5.66% 0.27% -
  Horiz. % 97.67% 105.41% 106.81% 102.95% 105.95% 100.27% 100.00%
Net Worth 140,880 140,641 140,599 140,454 137,959 138,173 135,755 2.51%
  QoQ % 0.17% 0.03% 0.10% 1.81% -0.16% 1.78% -
  Horiz. % 103.78% 103.60% 103.57% 103.46% 101.62% 101.78% 100.00%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - 781 - - - 1,331 662 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 101.11% -
  Horiz. % 0.00% 117.99% 0.00% 0.00% 0.00% 201.11% 100.00%
Div Payout % - % 29.36 % - % - % - % 27.12 % 15.87 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 70.89% -
  Horiz. % 0.00% 185.00% 0.00% 0.00% 0.00% 170.89% 100.00%
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 140,880 140,641 140,599 140,454 137,959 138,173 135,755 2.51%
  QoQ % 0.17% 0.03% 0.10% 1.81% -0.16% 1.78% -
  Horiz. % 103.78% 103.60% 103.57% 103.46% 101.62% 101.78% 100.00%
NOSH 391,336 390,670 390,554 167,208 166,216 166,474 165,555 77.73%
  QoQ % 0.17% 0.03% 133.57% 0.60% -0.16% 0.56% -
  Horiz. % 236.38% 235.98% 235.91% 101.00% 100.40% 100.56% 100.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 0.46 % 2.06 % 2.65 % 1.89 % 1.91 % 3.90 % 3.33 % -73.37%
  QoQ % -77.67% -22.26% 40.21% -1.05% -51.03% 17.12% -
  Horiz. % 13.81% 61.86% 79.58% 56.76% 57.36% 117.12% 100.00%
ROE 0.39 % 1.89 % 2.48 % 1.69 % 1.78 % 3.55 % 3.07 % -74.82%
  QoQ % -79.37% -23.79% 46.75% -5.06% -49.86% 15.64% -
  Horiz. % 12.70% 61.56% 80.78% 55.05% 57.98% 115.64% 100.00%
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 30.15 33.13 33.78 75.45 78.13 75.36 75.13 -45.68%
  QoQ % -8.99% -1.92% -55.23% -3.43% 3.68% 0.31% -
  Horiz. % 40.13% 44.10% 44.96% 100.43% 103.99% 100.31% 100.00%
EPS 0.12 0.68 0.89 1.42 1.48 2.95 2.52 -86.94%
  QoQ % -82.35% -23.60% -37.32% -4.05% -49.83% 17.06% -
  Horiz. % 4.76% 26.98% 35.32% 56.35% 58.73% 117.06% 100.00%
DPS 0.00 0.20 0.00 0.00 0.00 0.80 0.40 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 50.00% 0.00% 0.00% 0.00% 200.00% 100.00%
NAPS 0.3600 0.3600 0.3600 0.8400 0.8300 0.8300 0.8200 -42.32%
  QoQ % 0.00% 0.00% -57.14% 1.20% 0.00% 1.22% -
  Horiz. % 43.90% 43.90% 43.90% 102.44% 101.22% 101.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 393,271
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 30.00 32.91 33.54 32.08 33.02 31.90 31.63 -3.48%
  QoQ % -8.84% -1.88% 4.55% -2.85% 3.51% 0.85% -
  Horiz. % 94.85% 104.05% 106.04% 101.42% 104.39% 100.85% 100.00%
EPS 0.14 0.68 0.89 0.60 0.63 1.25 1.06 -74.16%
  QoQ % -79.41% -23.60% 48.33% -4.76% -49.60% 17.92% -
  Horiz. % 13.21% 64.15% 83.96% 56.60% 59.43% 117.92% 100.00%
DPS 0.00 0.20 0.00 0.00 0.00 0.34 0.17 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 117.65% 0.00% 0.00% 0.00% 200.00% 100.00%
NAPS 0.3582 0.3576 0.3575 0.3571 0.3508 0.3513 0.3452 2.50%
  QoQ % 0.17% 0.03% 0.11% 1.80% -0.14% 1.77% -
  Horiz. % 103.77% 103.59% 103.56% 103.45% 101.62% 101.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.3150 0.3500 0.3300 0.9950 1.2600 1.2300 1.3400 -
P/RPS 1.04 1.06 0.98 1.32 1.61 1.63 1.78 -30.18%
  QoQ % -1.89% 8.16% -25.76% -18.01% -1.23% -8.43% -
  Horiz. % 58.43% 59.55% 55.06% 74.16% 90.45% 91.57% 100.00%
P/EPS 226.60 51.38 36.96 70.26 85.14 41.69 53.17 163.56%
  QoQ % 341.03% 39.02% -47.40% -17.48% 104.22% -21.59% -
  Horiz. % 426.18% 96.63% 69.51% 132.14% 160.13% 78.41% 100.00%
EY 0.44 1.95 2.71 1.42 1.17 2.40 1.88 -62.12%
  QoQ % -77.44% -28.04% 90.85% 21.37% -51.25% 27.66% -
  Horiz. % 23.40% 103.72% 144.15% 75.53% 62.23% 127.66% 100.00%
DY 0.00 0.57 0.00 0.00 0.00 0.65 0.30 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 116.67% -
  Horiz. % 0.00% 190.00% 0.00% 0.00% 0.00% 216.67% 100.00%
P/NAPS 0.87 0.97 0.92 1.18 1.52 1.48 1.63 -34.28%
  QoQ % -10.31% 5.43% -22.03% -22.37% 2.70% -9.20% -
  Horiz. % 53.37% 59.51% 56.44% 72.39% 93.25% 90.80% 100.00%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 27/09/18 27/06/18 20/03/18 27/12/17 27/09/17 30/06/17 28/03/17 -
Price 0.3150 0.3500 0.3450 0.3450 1.0300 1.3100 1.2700 -
P/RPS 1.04 1.06 1.02 0.46 1.32 1.74 1.69 -27.72%
  QoQ % -1.89% 3.92% 121.74% -65.15% -24.14% 2.96% -
  Horiz. % 61.54% 62.72% 60.36% 27.22% 78.11% 102.96% 100.00%
P/EPS 226.60 51.38 38.64 24.36 69.59 44.41 50.40 173.16%
  QoQ % 341.03% 32.97% 58.62% -64.99% 56.70% -11.88% -
  Horiz. % 449.60% 101.94% 76.67% 48.33% 138.08% 88.12% 100.00%
EY 0.44 1.95 2.59 4.10 1.44 2.25 1.98 -63.41%
  QoQ % -77.44% -24.71% -36.83% 184.72% -36.00% 13.64% -
  Horiz. % 22.22% 98.48% 130.81% 207.07% 72.73% 113.64% 100.00%
DY 0.00 0.57 0.00 0.00 0.00 0.61 0.31 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 96.77% -
  Horiz. % 0.00% 183.87% 0.00% 0.00% 0.00% 196.77% 100.00%
P/NAPS 0.87 0.97 0.96 0.41 1.24 1.58 1.55 -32.03%
  QoQ % -10.31% 1.04% 134.15% -66.94% -21.52% 1.94% -
  Horiz. % 56.13% 62.58% 61.94% 26.45% 80.00% 101.94% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers