Highlights

[SOLID] QoQ Cumulative Quarter Result on 2017-07-31 [#1]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 27-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Jul-2017  [#1]
Profit Trend QoQ -     -87.48%    YoY -     -46.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 129,415 98,933 63,080 32,466 125,447 93,282 62,167 63.25%
  QoQ % 30.81% 56.84% 94.30% -74.12% 34.48% 50.05% -
  Horiz. % 208.17% 159.14% 101.47% 52.22% 201.79% 150.05% 100.00%
PBT 4,486 4,073 1,886 966 7,856 5,141 3,825 11.24%
  QoQ % 10.14% 115.96% 95.24% -87.70% 52.81% 34.41% -
  Horiz. % 117.28% 106.48% 49.31% 25.25% 205.39% 134.41% 100.00%
Tax -1,814 -1,454 -696 -346 -2,965 -2,035 -1,304 24.69%
  QoQ % -24.76% -108.91% -101.16% 88.33% -45.70% -56.06% -
  Horiz. % 139.11% 111.50% 53.37% 26.53% 227.38% 156.06% 100.00%
NP 2,672 2,619 1,190 620 4,891 3,106 2,521 3.97%
  QoQ % 2.02% 120.08% 91.94% -87.32% 57.47% 23.21% -
  Horiz. % 105.99% 103.89% 47.20% 24.59% 194.01% 123.21% 100.00%
NP to SH 2,661 2,615 1,184 615 4,911 3,129 2,521 3.68%
  QoQ % 1.76% 120.86% 92.52% -87.48% 56.95% 24.12% -
  Horiz. % 105.55% 103.73% 46.97% 24.40% 194.80% 124.12% 100.00%
Tax Rate 40.44 % 35.70 % 36.90 % 35.82 % 37.74 % 39.58 % 34.09 % 12.10%
  QoQ % 13.28% -3.25% 3.02% -5.09% -4.65% 16.10% -
  Horiz. % 118.63% 104.72% 108.24% 105.07% 110.71% 116.10% 100.00%
Total Cost 126,743 96,314 61,890 31,846 120,556 90,176 59,646 65.51%
  QoQ % 31.59% 55.62% 94.34% -73.58% 33.69% 51.19% -
  Horiz. % 212.49% 161.48% 103.76% 53.39% 202.12% 151.19% 100.00%
Net Worth 140,641 140,599 140,454 137,959 138,173 135,755 136,001 2.27%
  QoQ % 0.03% 0.10% 1.81% -0.16% 1.78% -0.18% -
  Horiz. % 103.41% 103.38% 103.27% 101.44% 101.60% 99.82% 100.00%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 781 - - - 1,331 496 497 35.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 168.15% -0.18% -
  Horiz. % 157.03% 0.00% 0.00% 0.00% 267.66% 99.82% 100.00%
Div Payout % 29.36 % - % - % - % 27.12 % 15.87 % 19.74 % 30.39%
  QoQ % 0.00% 0.00% 0.00% 0.00% 70.89% -19.60% -
  Horiz. % 148.73% 0.00% 0.00% 0.00% 137.39% 80.40% 100.00%
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 140,641 140,599 140,454 137,959 138,173 135,755 136,001 2.27%
  QoQ % 0.03% 0.10% 1.81% -0.16% 1.78% -0.18% -
  Horiz. % 103.41% 103.38% 103.27% 101.44% 101.60% 99.82% 100.00%
NOSH 390,670 390,554 167,208 166,216 166,474 165,555 165,855 77.31%
  QoQ % 0.03% 133.57% 0.60% -0.16% 0.56% -0.18% -
  Horiz. % 235.55% 235.48% 100.82% 100.22% 100.37% 99.82% 100.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 2.06 % 2.65 % 1.89 % 1.91 % 3.90 % 3.33 % 4.06 % -36.46%
  QoQ % -22.26% 40.21% -1.05% -51.03% 17.12% -17.98% -
  Horiz. % 50.74% 65.27% 46.55% 47.04% 96.06% 82.02% 100.00%
ROE 1.89 % 1.86 % 0.84 % 0.45 % 3.55 % 2.30 % 1.85 % 1.44%
  QoQ % 1.61% 121.43% 86.67% -87.32% 54.35% 24.32% -
  Horiz. % 102.16% 100.54% 45.41% 24.32% 191.89% 124.32% 100.00%
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 33.13 25.33 37.73 19.53 75.36 56.34 37.48 -7.92%
  QoQ % 30.79% -32.87% 93.19% -74.08% 33.76% 50.32% -
  Horiz. % 88.39% 67.58% 100.67% 52.11% 201.07% 150.32% 100.00%
EPS 0.68 0.67 0.71 0.37 2.95 1.89 1.52 -41.59%
  QoQ % 1.49% -5.63% 91.89% -87.46% 56.08% 24.34% -
  Horiz. % 44.74% 44.08% 46.71% 24.34% 194.08% 124.34% 100.00%
DPS 0.20 0.00 0.00 0.00 0.80 0.30 0.30 -23.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 166.67% 0.00% -
  Horiz. % 66.67% 0.00% 0.00% 0.00% 266.67% 100.00% 100.00%
NAPS 0.3600 0.3600 0.8400 0.8300 0.8300 0.8200 0.8200 -42.32%
  QoQ % 0.00% -57.14% 1.20% 0.00% 1.22% 0.00% -
  Horiz. % 43.90% 43.90% 102.44% 101.22% 101.22% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 392,130
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 33.00 25.23 16.09 8.28 31.99 23.79 15.85 63.27%
  QoQ % 30.80% 56.81% 94.32% -74.12% 34.47% 50.09% -
  Horiz. % 208.20% 159.18% 101.51% 52.24% 201.83% 150.09% 100.00%
EPS 0.68 0.67 0.30 0.16 1.25 0.80 0.64 4.14%
  QoQ % 1.49% 123.33% 87.50% -87.20% 56.25% 25.00% -
  Horiz. % 106.25% 104.69% 46.88% 25.00% 195.31% 125.00% 100.00%
DPS 0.20 0.00 0.00 0.00 0.34 0.13 0.13 33.37%
  QoQ % 0.00% 0.00% 0.00% 0.00% 161.54% 0.00% -
  Horiz. % 153.85% 0.00% 0.00% 0.00% 261.54% 100.00% 100.00%
NAPS 0.3587 0.3586 0.3582 0.3518 0.3524 0.3462 0.3468 2.28%
  QoQ % 0.03% 0.11% 1.82% -0.17% 1.79% -0.17% -
  Horiz. % 103.43% 103.40% 103.29% 101.44% 101.61% 99.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.3500 0.3300 0.9950 1.2600 1.2300 1.3400 1.3200 -
P/RPS 1.06 1.30 2.64 6.45 1.63 2.38 3.52 -55.17%
  QoQ % -18.46% -50.76% -59.07% 295.71% -31.51% -32.39% -
  Horiz. % 30.11% 36.93% 75.00% 183.24% 46.31% 67.61% 100.00%
P/EPS 51.38 49.29 140.52 340.54 41.69 70.90 86.84 -29.59%
  QoQ % 4.24% -64.92% -58.74% 716.84% -41.20% -18.36% -
  Horiz. % 59.17% 56.76% 161.81% 392.15% 48.01% 81.64% 100.00%
EY 1.95 2.03 0.71 0.29 2.40 1.41 1.15 42.33%
  QoQ % -3.94% 185.92% 144.83% -87.92% 70.21% 22.61% -
  Horiz. % 169.57% 176.52% 61.74% 25.22% 208.70% 122.61% 100.00%
DY 0.57 0.00 0.00 0.00 0.65 0.22 0.23 83.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 195.45% -4.35% -
  Horiz. % 247.83% 0.00% 0.00% 0.00% 282.61% 95.65% 100.00%
P/NAPS 0.97 0.92 1.18 1.52 1.48 1.63 1.61 -28.73%
  QoQ % 5.43% -22.03% -22.37% 2.70% -9.20% 1.24% -
  Horiz. % 60.25% 57.14% 73.29% 94.41% 91.93% 101.24% 100.00%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 27/06/18 20/03/18 27/12/17 27/09/17 30/06/17 28/03/17 28/12/16 -
Price 0.3500 0.3450 0.3450 1.0300 1.3100 1.2700 1.2600 -
P/RPS 1.06 1.36 0.91 5.27 1.74 2.25 3.36 -53.76%
  QoQ % -22.06% 49.45% -82.73% 202.87% -22.67% -33.04% -
  Horiz. % 31.55% 40.48% 27.08% 156.85% 51.79% 66.96% 100.00%
P/EPS 51.38 51.53 48.72 278.38 44.41 67.20 82.89 -27.36%
  QoQ % -0.29% 5.77% -82.50% 526.84% -33.91% -18.93% -
  Horiz. % 61.99% 62.17% 58.78% 335.84% 53.58% 81.07% 100.00%
EY 1.95 1.94 2.05 0.36 2.25 1.49 1.21 37.58%
  QoQ % 0.52% -5.37% 469.44% -84.00% 51.01% 23.14% -
  Horiz. % 161.16% 160.33% 169.42% 29.75% 185.95% 123.14% 100.00%
DY 0.57 0.00 0.00 0.00 0.61 0.24 0.24 78.29%
  QoQ % 0.00% 0.00% 0.00% 0.00% 154.17% 0.00% -
  Horiz. % 237.50% 0.00% 0.00% 0.00% 254.17% 100.00% 100.00%
P/NAPS 0.97 0.96 0.41 1.24 1.58 1.55 1.54 -26.58%
  QoQ % 1.04% 134.15% -66.94% -21.52% 1.94% 0.65% -
  Horiz. % 62.99% 62.34% 26.62% 80.52% 102.60% 100.65% 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.
 


 

357  292  521  747 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34-0.035 
 HSI-C5J 0.255-0.045 
 HSI-H6Q 0.30+0.035 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 FOCUS 0.16+0.015 
 SAPNRG 0.315+0.005 
 LAMBO 0.065+0.005 
 BJLAND 0.195+0.005 
 REACH 0.195-0.015 
Partners & Brokers