Highlights

[SOLID] QoQ Cumulative 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 -     92.52%    YoY -     -53.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 29,493 129,415 98,933 63,080 32,466 125,447 93,282 -53.69%
  QoQ % -77.21% 30.81% 56.84% 94.30% -74.12% 34.48% -
  Horiz. % 31.62% 138.74% 106.06% 67.62% 34.80% 134.48% 100.00%
PBT 339 4,486 4,073 1,886 966 7,856 5,141 -83.76%
  QoQ % -92.44% 10.14% 115.96% 95.24% -87.70% 52.81% -
  Horiz. % 6.59% 87.26% 79.23% 36.69% 18.79% 152.81% 100.00%
Tax -203 -1,814 -1,454 -696 -346 -2,965 -2,035 -78.58%
  QoQ % 88.81% -24.76% -108.91% -101.16% 88.33% -45.70% -
  Horiz. % 9.98% 89.14% 71.45% 34.20% 17.00% 145.70% 100.00%
NP 136 2,672 2,619 1,190 620 4,891 3,106 -87.65%
  QoQ % -94.91% 2.02% 120.08% 91.94% -87.32% 57.47% -
  Horiz. % 4.38% 86.03% 84.32% 38.31% 19.96% 157.47% 100.00%
NP to SH 136 2,661 2,615 1,184 615 4,911 3,129 -87.71%
  QoQ % -94.89% 1.76% 120.86% 92.52% -87.48% 56.95% -
  Horiz. % 4.35% 85.04% 83.57% 37.84% 19.65% 156.95% 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 29,357 126,743 96,314 61,890 31,846 120,556 90,176 -52.77%
  QoQ % -76.84% 31.59% 55.62% 94.34% -73.58% 33.69% -
  Horiz. % 32.56% 140.55% 106.81% 68.63% 35.32% 133.69% 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 - - - 1,331 496 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 168.15% -
  Horiz. % 0.00% 157.32% 0.00% 0.00% 0.00% 268.15% 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 0.10 % 1.89 % 1.86 % 0.84 % 0.45 % 3.55 % 2.30 % -87.71%
  QoQ % -94.71% 1.61% 121.43% 86.67% -87.32% 54.35% -
  Horiz. % 4.35% 82.17% 80.87% 36.52% 19.57% 154.35% 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 7.54 33.13 25.33 37.73 19.53 75.36 56.34 -73.93%
  QoQ % -77.24% 30.79% -32.87% 93.19% -74.08% 33.76% -
  Horiz. % 13.38% 58.80% 44.96% 66.97% 34.66% 133.76% 100.00%
EPS 0.03 0.68 0.67 0.71 0.37 2.95 1.89 -93.73%
  QoQ % -95.59% 1.49% -5.63% 91.89% -87.46% 56.08% -
  Horiz. % 1.59% 35.98% 35.45% 37.57% 19.58% 156.08% 100.00%
DPS 0.00 0.20 0.00 0.00 0.00 0.80 0.30 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 166.67% -
  Horiz. % 0.00% 66.67% 0.00% 0.00% 0.00% 266.67% 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 - 392,327
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 7.52 32.99 25.22 16.08 8.28 31.98 23.78 -53.68%
  QoQ % -77.21% 30.81% 56.84% 94.20% -74.11% 34.48% -
  Horiz. % 31.62% 138.73% 106.06% 67.62% 34.82% 134.48% 100.00%
EPS 0.03 0.68 0.67 0.30 0.16 1.25 0.80 -88.86%
  QoQ % -95.59% 1.49% 123.33% 87.50% -87.20% 56.25% -
  Horiz. % 3.75% 85.00% 83.75% 37.50% 20.00% 156.25% 100.00%
DPS 0.00 0.20 0.00 0.00 0.00 0.34 0.13 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 161.54% -
  Horiz. % 0.00% 153.85% 0.00% 0.00% 0.00% 261.54% 100.00%
NAPS 0.3591 0.3585 0.3584 0.3580 0.3516 0.3522 0.3460 2.52%
  QoQ % 0.17% 0.03% 0.11% 1.82% -0.17% 1.79% -
  Horiz. % 103.79% 103.61% 103.58% 103.47% 101.62% 101.79% 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 4.18 1.06 1.30 2.64 6.45 1.63 2.38 45.72%
  QoQ % 294.34% -18.46% -50.76% -59.07% 295.71% -31.51% -
  Horiz. % 175.63% 44.54% 54.62% 110.92% 271.01% 68.49% 100.00%
P/EPS 906.40 51.38 49.29 140.52 340.54 41.69 70.90 449.30%
  QoQ % 1,664.11% 4.24% -64.92% -58.74% 716.84% -41.20% -
  Horiz. % 1,278.42% 72.47% 69.52% 198.19% 480.31% 58.80% 100.00%
EY 0.11 1.95 2.03 0.71 0.29 2.40 1.41 -81.83%
  QoQ % -94.36% -3.94% 185.92% 144.83% -87.92% 70.21% -
  Horiz. % 7.80% 138.30% 143.97% 50.35% 20.57% 170.21% 100.00%
DY 0.00 0.57 0.00 0.00 0.00 0.65 0.22 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 195.45% -
  Horiz. % 0.00% 259.09% 0.00% 0.00% 0.00% 295.45% 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 4.18 1.06 1.36 0.91 5.27 1.74 2.25 51.29%
  QoQ % 294.34% -22.06% 49.45% -82.73% 202.87% -22.67% -
  Horiz. % 185.78% 47.11% 60.44% 40.44% 234.22% 77.33% 100.00%
P/EPS 906.40 51.38 51.53 48.72 278.38 44.41 67.20 469.34%
  QoQ % 1,664.11% -0.29% 5.77% -82.50% 526.84% -33.91% -
  Horiz. % 1,348.81% 76.46% 76.68% 72.50% 414.26% 66.09% 100.00%
EY 0.11 1.95 1.94 2.05 0.36 2.25 1.49 -82.49%
  QoQ % -94.36% 0.52% -5.37% 469.44% -84.00% 51.01% -
  Horiz. % 7.38% 130.87% 130.20% 137.58% 24.16% 151.01% 100.00%
DY 0.00 0.57 0.00 0.00 0.00 0.61 0.24 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 154.17% -
  Horiz. % 0.00% 237.50% 0.00% 0.00% 0.00% 254.17% 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.
 


 

85  73  328  1769 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJLAND 0.24+0.015 
 JAKS 0.865+0.045 
 GPACKET-WB 0.18+0.005 
 KSTAR-WA 0.0250.00 
 KSTAR 0.12+0.02 
 BINTAI 0.14+0.015 
 AAX 0.1950.00 
 GPACKET 0.62+0.015 
 ARMADA 0.220.00 
 UWC 1.41+0.05 
Partners & Brokers