Highlights

[SOLID] QoQ Cumulative 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 -     56.95%    YoY -     -13.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 98,933 63,080 32,466 125,447 93,282 62,167 29,628 122.91%
  QoQ % 56.84% 94.30% -74.12% 34.48% 50.05% 109.83% -
  Horiz. % 333.92% 212.91% 109.58% 423.41% 314.84% 209.83% 100.00%
PBT 4,073 1,886 966 7,856 5,141 3,825 1,701 78.70%
  QoQ % 115.96% 95.24% -87.70% 52.81% 34.41% 124.87% -
  Horiz. % 239.45% 110.88% 56.79% 461.85% 302.23% 224.87% 100.00%
Tax -1,454 -696 -346 -2,965 -2,035 -1,304 -546 91.78%
  QoQ % -108.91% -101.16% 88.33% -45.70% -56.06% -138.83% -
  Horiz. % 266.30% 127.47% 63.37% 543.04% 372.71% 238.83% 100.00%
NP 2,619 1,190 620 4,891 3,106 2,521 1,155 72.34%
  QoQ % 120.08% 91.94% -87.32% 57.47% 23.21% 118.27% -
  Horiz. % 226.75% 103.03% 53.68% 423.46% 268.92% 218.27% 100.00%
NP to SH 2,615 1,184 615 4,911 3,129 2,521 1,155 72.17%
  QoQ % 120.86% 92.52% -87.48% 56.95% 24.12% 118.27% -
  Horiz. % 226.41% 102.51% 53.25% 425.19% 270.91% 218.27% 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 96,314 61,890 31,846 120,556 90,176 59,646 28,473 124.84%
  QoQ % 55.62% 94.34% -73.58% 33.69% 51.19% 109.48% -
  Horiz. % 338.26% 217.36% 111.85% 423.40% 316.71% 209.48% 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 - - - 1,331 496 497 - -
  QoQ % 0.00% 0.00% 0.00% 168.15% -0.18% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 267.66% 99.82% 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 1.86 % 0.84 % 0.45 % 3.55 % 2.30 % 1.85 % 0.85 % 68.31%
  QoQ % 121.43% 86.67% -87.32% 54.35% 24.32% 117.65% -
  Horiz. % 218.82% 98.82% 52.94% 417.65% 270.59% 217.65% 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 25.33 37.73 19.53 75.36 56.34 37.48 17.96 25.68%
  QoQ % -32.87% 93.19% -74.08% 33.76% 50.32% 108.69% -
  Horiz. % 141.04% 210.08% 108.74% 419.60% 313.70% 208.69% 100.00%
EPS 0.67 0.71 0.37 2.95 1.89 1.52 0.70 -2.87%
  QoQ % -5.63% 91.89% -87.46% 56.08% 24.34% 117.14% -
  Horiz. % 95.71% 101.43% 52.86% 421.43% 270.00% 217.14% 100.00%
DPS 0.00 0.00 0.00 0.80 0.30 0.30 0.00 -
  QoQ % 0.00% 0.00% 0.00% 166.67% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 266.67% 100.00% 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 25.16 16.04 8.26 31.90 23.72 15.81 7.53 123.01%
  QoQ % 56.86% 94.19% -74.11% 34.49% 50.03% 109.96% -
  Horiz. % 334.13% 213.01% 109.69% 423.64% 315.01% 209.96% 100.00%
EPS 0.66 0.30 0.16 1.25 0.80 0.64 0.29 72.76%
  QoQ % 120.00% 87.50% -87.20% 56.25% 25.00% 120.69% -
  Horiz. % 227.59% 103.45% 55.17% 431.03% 275.86% 220.69% 100.00%
DPS 0.00 0.00 0.00 0.34 0.13 0.13 0.00 -
  QoQ % 0.00% 0.00% 0.00% 161.54% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 261.54% 100.00% 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 1.30 2.64 6.45 1.63 2.38 3.52 7.24 -68.07%
  QoQ % -50.76% -59.07% 295.71% -31.51% -32.39% -51.38% -
  Horiz. % 17.96% 36.46% 89.09% 22.51% 32.87% 48.62% 100.00%
P/EPS 49.29 140.52 340.54 41.69 70.90 86.84 185.71 -58.60%
  QoQ % -64.92% -58.74% 716.84% -41.20% -18.36% -53.24% -
  Horiz. % 26.54% 75.67% 183.37% 22.45% 38.18% 46.76% 100.00%
EY 2.03 0.71 0.29 2.40 1.41 1.15 0.54 141.19%
  QoQ % 185.92% 144.83% -87.92% 70.21% 22.61% 112.96% -
  Horiz. % 375.93% 131.48% 53.70% 444.44% 261.11% 212.96% 100.00%
DY 0.00 0.00 0.00 0.65 0.22 0.23 0.00 -
  QoQ % 0.00% 0.00% 0.00% 195.45% -4.35% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 282.61% 95.65% 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 1.36 0.91 5.27 1.74 2.25 3.36 7.41 -67.60%
  QoQ % 49.45% -82.73% 202.87% -22.67% -33.04% -54.66% -
  Horiz. % 18.35% 12.28% 71.12% 23.48% 30.36% 45.34% 100.00%
P/EPS 51.53 48.72 278.38 44.41 67.20 82.89 190.00 -58.00%
  QoQ % 5.77% -82.50% 526.84% -33.91% -18.93% -56.37% -
  Horiz. % 27.12% 25.64% 146.52% 23.37% 35.37% 43.63% 100.00%
EY 1.94 2.05 0.36 2.25 1.49 1.21 0.53 136.95%
  QoQ % -5.37% 469.44% -84.00% 51.01% 23.14% 128.30% -
  Horiz. % 366.04% 386.79% 67.92% 424.53% 281.13% 228.30% 100.00%
DY 0.00 0.00 0.00 0.61 0.24 0.24 0.00 -
  QoQ % 0.00% 0.00% 0.00% 154.17% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 254.17% 100.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers