Highlights

[SOLID] QoQ TTM Result on 2018-04-30 [#4]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 27-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 30-Apr-2018  [#4]
Profit Trend QoQ -     -39.48%    YoY -     -45.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 138,000 131,690 126,442 129,415 131,098 126,360 128,285 4.97%
  QoQ % 4.79% 4.15% -2.30% -1.28% 3.75% -1.50% -
  Horiz. % 107.57% 102.65% 98.56% 100.88% 102.19% 98.50% 100.00%
PBT 2,119 3,873 3,859 4,486 6,788 5,917 7,121 -55.33%
  QoQ % -45.29% 0.36% -13.98% -33.91% 14.72% -16.91% -
  Horiz. % 29.76% 54.39% 54.19% 63.00% 95.32% 83.09% 100.00%
Tax -934 -1,540 -1,671 -1,814 -2,384 -2,357 -2,765 -51.40%
  QoQ % 39.35% 7.84% 7.88% 23.91% -1.15% 14.76% -
  Horiz. % 33.78% 55.70% 60.43% 65.61% 86.22% 85.24% 100.00%
NP 1,185 2,333 2,188 2,672 4,404 3,560 4,356 -57.92%
  QoQ % -49.21% 6.63% -18.11% -39.33% 23.71% -18.27% -
  Horiz. % 27.20% 53.56% 50.23% 61.34% 101.10% 81.73% 100.00%
NP to SH 1,178 2,328 2,182 2,661 4,397 3,574 4,371 -58.18%
  QoQ % -49.40% 6.69% -18.00% -39.48% 23.03% -18.23% -
  Horiz. % 26.95% 53.26% 49.92% 60.88% 100.59% 81.77% 100.00%
Tax Rate 44.08 % 39.76 % 43.30 % 40.44 % 35.12 % 39.83 % 38.83 % 8.80%
  QoQ % 10.87% -8.18% 7.07% 15.15% -11.83% 2.58% -
  Horiz. % 113.52% 102.40% 111.51% 104.15% 90.45% 102.58% 100.00%
Total Cost 136,815 129,357 124,254 126,743 126,694 122,800 123,929 6.80%
  QoQ % 5.77% 4.11% -1.96% 0.04% 3.17% -0.91% -
  Horiz. % 110.40% 104.38% 100.26% 102.27% 102.23% 99.09% 100.00%
Net Worth 141,141 141,091 140,880 140,641 140,599 140,454 137,959 1.53%
  QoQ % 0.04% 0.15% 0.17% 0.03% 0.10% 1.81% -
  Horiz. % 102.31% 102.27% 102.12% 101.94% 101.91% 101.81% 100.00%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 781 781 781 781 832 832 1,332 -29.87%
  QoQ % 0.00% 0.00% 0.00% -6.17% 0.00% -37.51% -
  Horiz. % 58.64% 58.64% 58.64% 58.64% 62.49% 62.49% 100.00%
Div Payout % 66.33 % 33.56 % 35.81 % 29.36 % 18.94 % 23.30 % 30.48 % 67.69%
  QoQ % 97.65% -6.28% 21.97% 55.02% -18.71% -23.56% -
  Horiz. % 217.62% 110.10% 117.49% 96.33% 62.14% 76.44% 100.00%
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 141,141 141,091 140,880 140,641 140,599 140,454 137,959 1.53%
  QoQ % 0.04% 0.15% 0.17% 0.03% 0.10% 1.81% -
  Horiz. % 102.31% 102.27% 102.12% 101.94% 101.91% 101.81% 100.00%
NOSH 392,060 391,919 391,336 390,670 390,554 167,208 166,216 76.92%
  QoQ % 0.04% 0.15% 0.17% 0.03% 133.57% 0.60% -
  Horiz. % 235.87% 235.79% 235.44% 235.04% 234.97% 100.60% 100.00%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 0.86 % 1.77 % 1.73 % 2.06 % 3.36 % 2.82 % 3.40 % -59.90%
  QoQ % -51.41% 2.31% -16.02% -38.69% 19.15% -17.06% -
  Horiz. % 25.29% 52.06% 50.88% 60.59% 98.82% 82.94% 100.00%
ROE 0.83 % 1.65 % 1.55 % 1.89 % 3.13 % 2.54 % 3.17 % -58.97%
  QoQ % -49.70% 6.45% -17.99% -39.62% 23.23% -19.87% -
  Horiz. % 26.18% 52.05% 48.90% 59.62% 98.74% 80.13% 100.00%
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 35.20 33.60 32.31 33.13 33.57 75.57 77.18 -40.66%
  QoQ % 4.76% 3.99% -2.48% -1.31% -55.58% -2.09% -
  Horiz. % 45.61% 43.53% 41.86% 42.93% 43.50% 97.91% 100.00%
EPS 0.30 0.59 0.56 0.68 1.13 2.14 2.63 -76.39%
  QoQ % -49.15% 5.36% -17.65% -39.82% -47.20% -18.63% -
  Horiz. % 11.41% 22.43% 21.29% 25.86% 42.97% 81.37% 100.00%
DPS 0.20 0.20 0.20 0.20 0.21 0.50 0.80 -60.21%
  QoQ % 0.00% 0.00% 0.00% -4.76% -58.00% -37.50% -
  Horiz. % 25.00% 25.00% 25.00% 25.00% 26.25% 62.50% 100.00%
NAPS 0.3600 0.3600 0.3600 0.3600 0.3600 0.8400 0.8300 -42.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% -57.14% 1.20% -
  Horiz. % 43.37% 43.37% 43.37% 43.37% 43.37% 101.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 393,271
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 35.09 33.49 32.15 32.91 33.34 32.13 32.62 4.97%
  QoQ % 4.78% 4.17% -2.31% -1.29% 3.77% -1.50% -
  Horiz. % 107.57% 102.67% 98.56% 100.89% 102.21% 98.50% 100.00%
EPS 0.30 0.59 0.55 0.68 1.12 0.91 1.11 -58.10%
  QoQ % -49.15% 7.27% -19.12% -39.29% 23.08% -18.02% -
  Horiz. % 27.03% 53.15% 49.55% 61.26% 100.90% 81.98% 100.00%
DPS 0.20 0.20 0.20 0.20 0.21 0.21 0.34 -29.73%
  QoQ % 0.00% 0.00% 0.00% -4.76% 0.00% -38.24% -
  Horiz. % 58.82% 58.82% 58.82% 58.82% 61.76% 61.76% 100.00%
NAPS 0.3589 0.3588 0.3582 0.3576 0.3575 0.3571 0.3508 1.53%
  QoQ % 0.03% 0.17% 0.17% 0.03% 0.11% 1.80% -
  Horiz. % 102.31% 102.28% 102.11% 101.94% 101.91% 101.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.3100 0.3000 0.3150 0.3500 0.3300 0.9950 1.2600 -
P/RPS 0.88 0.89 0.97 1.06 0.98 1.32 1.63 -33.62%
  QoQ % -1.12% -8.25% -8.49% 8.16% -25.76% -19.02% -
  Horiz. % 53.99% 54.60% 59.51% 65.03% 60.12% 80.98% 100.00%
P/EPS 103.17 50.51 56.49 51.38 29.31 46.55 47.91 66.52%
  QoQ % 104.26% -10.59% 9.95% 75.30% -37.04% -2.84% -
  Horiz. % 215.34% 105.43% 117.91% 107.24% 61.18% 97.16% 100.00%
EY 0.97 1.98 1.77 1.95 3.41 2.15 2.09 -39.97%
  QoQ % -51.01% 11.86% -9.23% -42.82% 58.60% 2.87% -
  Horiz. % 46.41% 94.74% 84.69% 93.30% 163.16% 102.87% 100.00%
DY 0.65 0.67 0.63 0.57 0.65 0.50 0.63 2.10%
  QoQ % -2.99% 6.35% 10.53% -12.31% 30.00% -20.63% -
  Horiz. % 103.17% 106.35% 100.00% 90.48% 103.17% 79.37% 100.00%
P/NAPS 0.86 0.83 0.87 0.97 0.92 1.18 1.52 -31.52%
  QoQ % 3.61% -4.60% -10.31% 5.43% -22.03% -22.37% -
  Horiz. % 56.58% 54.61% 57.24% 63.82% 60.53% 77.63% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 21/03/19 27/12/18 27/09/18 27/06/18 20/03/18 27/12/17 27/09/17 -
Price 0.2900 0.2950 0.3150 0.3500 0.3450 0.3450 1.0300 -
P/RPS 0.82 0.88 0.97 1.06 1.03 0.46 1.33 -27.50%
  QoQ % -6.82% -9.28% -8.49% 2.91% 123.91% -65.41% -
  Horiz. % 61.65% 66.17% 72.93% 79.70% 77.44% 34.59% 100.00%
P/EPS 96.52 49.66 56.49 51.38 30.64 16.14 39.17 82.14%
  QoQ % 94.36% -12.09% 9.95% 67.69% 89.84% -58.79% -
  Horiz. % 246.41% 126.78% 144.22% 131.17% 78.22% 41.21% 100.00%
EY 1.04 2.01 1.77 1.95 3.26 6.20 2.55 -44.91%
  QoQ % -48.26% 13.56% -9.23% -40.18% -47.42% 143.14% -
  Horiz. % 40.78% 78.82% 69.41% 76.47% 127.84% 243.14% 100.00%
DY 0.69 0.68 0.63 0.57 0.62 1.45 0.78 -7.83%
  QoQ % 1.47% 7.94% 10.53% -8.06% -57.24% 85.90% -
  Horiz. % 88.46% 87.18% 80.77% 73.08% 79.49% 185.90% 100.00%
P/NAPS 0.81 0.82 0.87 0.97 0.96 0.41 1.24 -24.66%
  QoQ % -1.22% -5.75% -10.31% 1.04% 134.15% -66.94% -
  Horiz. % 65.32% 66.13% 70.16% 78.23% 77.42% 33.06% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers