Highlights

[SOLID] QoQ Cumulative Quarter Result on 2017-01-31 [#3]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 28-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Jan-2017  [#3]
Profit Trend QoQ -     24.12%    YoY -     -43.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 63,080 32,466 125,447 93,282 62,167 29,628 120,953 -35.13%
  QoQ % 94.30% -74.12% 34.48% 50.05% 109.83% -75.50% -
  Horiz. % 52.15% 26.84% 103.72% 77.12% 51.40% 24.50% 100.00%
PBT 1,886 966 7,856 5,141 3,825 1,701 8,473 -63.17%
  QoQ % 95.24% -87.70% 52.81% 34.41% 124.87% -79.92% -
  Horiz. % 22.26% 11.40% 92.72% 60.68% 45.14% 20.08% 100.00%
Tax -696 -346 -2,965 -2,035 -1,304 -546 -2,912 -61.39%
  QoQ % -101.16% 88.33% -45.70% -56.06% -138.83% 81.25% -
  Horiz. % 23.90% 11.88% 101.82% 69.88% 44.78% 18.75% 100.00%
NP 1,190 620 4,891 3,106 2,521 1,155 5,561 -64.12%
  QoQ % 91.94% -87.32% 57.47% 23.21% 118.27% -79.23% -
  Horiz. % 21.40% 11.15% 87.95% 55.85% 45.33% 20.77% 100.00%
NP to SH 1,184 615 4,911 3,129 2,521 1,155 5,707 -64.85%
  QoQ % 92.52% -87.48% 56.95% 24.12% 118.27% -79.76% -
  Horiz. % 20.75% 10.78% 86.05% 54.83% 44.17% 20.24% 100.00%
Tax Rate 36.90 % 35.82 % 37.74 % 39.58 % 34.09 % 32.10 % 34.37 % 4.84%
  QoQ % 3.02% -5.09% -4.65% 16.10% 6.20% -6.60% -
  Horiz. % 107.36% 104.22% 109.81% 115.16% 99.19% 93.40% 100.00%
Total Cost 61,890 31,846 120,556 90,176 59,646 28,473 115,392 -33.91%
  QoQ % 94.34% -73.58% 33.69% 51.19% 109.48% -75.32% -
  Horiz. % 53.63% 27.60% 104.48% 78.15% 51.69% 24.68% 100.00%
Net Worth 140,454 137,959 138,173 135,755 136,001 135,300 132,835 3.78%
  QoQ % 1.81% -0.16% 1.78% -0.18% 0.52% 1.86% -
  Horiz. % 105.74% 103.86% 104.02% 102.20% 102.38% 101.86% 100.00%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - - 1,331 496 497 - 2,623 -
  QoQ % 0.00% 0.00% 168.15% -0.18% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.76% 18.93% 18.96% 0.00% 100.00%
Div Payout % - % - % 27.12 % 15.87 % 19.74 % - % 45.98 % -
  QoQ % 0.00% 0.00% 70.89% -19.60% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 58.98% 34.52% 42.93% 0.00% 100.00%
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 140,454 137,959 138,173 135,755 136,001 135,300 132,835 3.78%
  QoQ % 1.81% -0.16% 1.78% -0.18% 0.52% 1.86% -
  Horiz. % 105.74% 103.86% 104.02% 102.20% 102.38% 101.86% 100.00%
NOSH 167,208 166,216 166,474 165,555 165,855 165,000 163,994 1.30%
  QoQ % 0.60% -0.16% 0.56% -0.18% 0.52% 0.61% -
  Horiz. % 101.96% 101.35% 101.51% 100.95% 101.13% 100.61% 100.00%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 1.89 % 1.91 % 3.90 % 3.33 % 4.06 % 3.90 % 4.60 % -44.64%
  QoQ % -1.05% -51.03% 17.12% -17.98% 4.10% -15.22% -
  Horiz. % 41.09% 41.52% 84.78% 72.39% 88.26% 84.78% 100.00%
ROE 0.84 % 0.45 % 3.55 % 2.30 % 1.85 % 0.85 % 4.30 % -66.23%
  QoQ % 86.67% -87.32% 54.35% 24.32% 117.65% -80.23% -
  Horiz. % 19.53% 10.47% 82.56% 53.49% 43.02% 19.77% 100.00%
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 37.73 19.53 75.36 56.34 37.48 17.96 73.75 -35.96%
  QoQ % 93.19% -74.08% 33.76% 50.32% 108.69% -75.65% -
  Horiz. % 51.16% 26.48% 102.18% 76.39% 50.82% 24.35% 100.00%
EPS 0.71 0.37 2.95 1.89 1.52 0.70 3.51 -65.44%
  QoQ % 91.89% -87.46% 56.08% 24.34% 117.14% -80.06% -
  Horiz. % 20.23% 10.54% 84.05% 53.85% 43.30% 19.94% 100.00%
DPS 0.00 0.00 0.80 0.30 0.30 0.00 1.60 -
  QoQ % 0.00% 0.00% 166.67% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 18.75% 18.75% 0.00% 100.00%
NAPS 0.8400 0.8300 0.8300 0.8200 0.8200 0.8200 0.8100 2.45%
  QoQ % 1.20% 0.00% 1.22% 0.00% 0.00% 1.23% -
  Horiz. % 103.70% 102.47% 102.47% 101.23% 101.23% 101.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 392,130
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 16.09 8.28 31.99 23.79 15.85 7.56 30.85 -35.13%
  QoQ % 94.32% -74.12% 34.47% 50.09% 109.66% -75.49% -
  Horiz. % 52.16% 26.84% 103.70% 77.12% 51.38% 24.51% 100.00%
EPS 0.30 0.16 1.25 0.80 0.64 0.29 1.46 -65.08%
  QoQ % 87.50% -87.20% 56.25% 25.00% 120.69% -80.14% -
  Horiz. % 20.55% 10.96% 85.62% 54.79% 43.84% 19.86% 100.00%
DPS 0.00 0.00 0.34 0.13 0.13 0.00 0.67 -
  QoQ % 0.00% 0.00% 161.54% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.75% 19.40% 19.40% 0.00% 100.00%
NAPS 0.3582 0.3518 0.3524 0.3462 0.3468 0.3450 0.3388 3.77%
  QoQ % 1.82% -0.17% 1.79% -0.17% 0.52% 1.83% -
  Horiz. % 105.73% 103.84% 104.01% 102.18% 102.36% 101.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.9950 1.2600 1.2300 1.3400 1.3200 1.3000 1.3300 -
P/RPS 2.64 6.45 1.63 2.38 3.52 7.24 1.80 29.00%
  QoQ % -59.07% 295.71% -31.51% -32.39% -51.38% 302.22% -
  Horiz. % 146.67% 358.33% 90.56% 132.22% 195.56% 402.22% 100.00%
P/EPS 140.52 340.54 41.69 70.90 86.84 185.71 38.22 137.65%
  QoQ % -58.74% 716.84% -41.20% -18.36% -53.24% 385.90% -
  Horiz. % 367.66% 891.00% 109.08% 185.50% 227.21% 485.90% 100.00%
EY 0.71 0.29 2.40 1.41 1.15 0.54 2.62 -58.02%
  QoQ % 144.83% -87.92% 70.21% 22.61% 112.96% -79.39% -
  Horiz. % 27.10% 11.07% 91.60% 53.82% 43.89% 20.61% 100.00%
DY 0.00 0.00 0.65 0.22 0.23 0.00 1.20 -
  QoQ % 0.00% 0.00% 195.45% -4.35% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 54.17% 18.33% 19.17% 0.00% 100.00%
P/NAPS 1.18 1.52 1.48 1.63 1.61 1.59 1.64 -19.66%
  QoQ % -22.37% 2.70% -9.20% 1.24% 1.26% -3.05% -
  Horiz. % 71.95% 92.68% 90.24% 99.39% 98.17% 96.95% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 27/12/17 27/09/17 30/06/17 28/03/17 28/12/16 27/09/16 29/06/16 -
Price 0.3450 1.0300 1.3100 1.2700 1.2600 1.3300 1.3400 -
P/RPS 0.91 5.27 1.74 2.25 3.36 7.41 1.82 -36.92%
  QoQ % -82.73% 202.87% -22.67% -33.04% -54.66% 307.14% -
  Horiz. % 50.00% 289.56% 95.60% 123.63% 184.62% 407.14% 100.00%
P/EPS 48.72 278.38 44.41 67.20 82.89 190.00 38.51 16.92%
  QoQ % -82.50% 526.84% -33.91% -18.93% -56.37% 393.38% -
  Horiz. % 126.51% 722.88% 115.32% 174.50% 215.24% 493.38% 100.00%
EY 2.05 0.36 2.25 1.49 1.21 0.53 2.60 -14.62%
  QoQ % 469.44% -84.00% 51.01% 23.14% 128.30% -79.62% -
  Horiz. % 78.85% 13.85% 86.54% 57.31% 46.54% 20.38% 100.00%
DY 0.00 0.00 0.61 0.24 0.24 0.00 1.19 -
  QoQ % 0.00% 0.00% 154.17% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 51.26% 20.17% 20.17% 0.00% 100.00%
P/NAPS 0.41 1.24 1.58 1.55 1.54 1.62 1.65 -60.38%
  QoQ % -66.94% -21.52% 1.94% 0.65% -4.94% -1.82% -
  Horiz. % 24.85% 75.15% 95.76% 93.94% 93.33% 98.18% 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.
 


 

370  303  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.005 
 IWCITY 1.10+0.09 
 HSI-H6Q 0.32-0.095 
 MESTRON 0.16-0.005 
 GREATEC 0.965-0.025 
 HSI-C5J 0.27+0.085 
 HSI-H6N 0.10-0.055 
 ARMADA 0.200.00 
 IMPIANA 0.040.00 
 LAMBO 0.0650.00 
Partners & Brokers