Highlights

[SOLID] QoQ TTM Result on 2018-01-31 [#3]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 20-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Jan-2018  [#3]
Profit Trend QoQ -     23.03%    YoY -     32.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 131,690 126,442 129,415 131,098 126,360 128,285 125,447 3.28%
  QoQ % 4.15% -2.30% -1.28% 3.75% -1.50% 2.26% -
  Horiz. % 104.98% 100.79% 103.16% 104.50% 100.73% 102.26% 100.00%
PBT 3,873 3,859 4,486 6,788 5,917 7,121 7,856 -37.51%
  QoQ % 0.36% -13.98% -33.91% 14.72% -16.91% -9.36% -
  Horiz. % 49.30% 49.12% 57.10% 86.41% 75.32% 90.64% 100.00%
Tax -1,540 -1,671 -1,814 -2,384 -2,357 -2,765 -2,965 -35.31%
  QoQ % 7.84% 7.88% 23.91% -1.15% 14.76% 6.75% -
  Horiz. % 51.94% 56.36% 61.18% 80.40% 79.49% 93.25% 100.00%
NP 2,333 2,188 2,672 4,404 3,560 4,356 4,891 -38.87%
  QoQ % 6.63% -18.11% -39.33% 23.71% -18.27% -10.94% -
  Horiz. % 47.70% 44.74% 54.63% 90.04% 72.79% 89.06% 100.00%
NP to SH 2,328 2,182 2,661 4,397 3,574 4,371 4,911 -39.12%
  QoQ % 6.69% -18.00% -39.48% 23.03% -18.23% -11.00% -
  Horiz. % 47.40% 44.43% 54.18% 89.53% 72.78% 89.00% 100.00%
Tax Rate 39.76 % 43.30 % 40.44 % 35.12 % 39.83 % 38.83 % 37.74 % 3.53%
  QoQ % -8.18% 7.07% 15.15% -11.83% 2.58% 2.89% -
  Horiz. % 105.35% 114.73% 107.15% 93.06% 105.54% 102.89% 100.00%
Total Cost 129,357 124,254 126,743 126,694 122,800 123,929 120,556 4.80%
  QoQ % 4.11% -1.96% 0.04% 3.17% -0.91% 2.80% -
  Horiz. % 107.30% 103.07% 105.13% 105.09% 101.86% 102.80% 100.00%
Net Worth 141,091 140,880 140,641 140,599 140,454 137,959 138,229 1.37%
  QoQ % 0.15% 0.17% 0.03% 0.10% 1.81% -0.20% -
  Horiz. % 102.07% 101.92% 101.74% 101.71% 101.61% 99.80% 100.00%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 781 781 781 832 832 1,332 1,332 -29.87%
  QoQ % 0.00% 0.00% -6.17% 0.00% -37.51% 0.00% -
  Horiz. % 58.64% 58.64% 58.64% 62.49% 62.49% 100.00% 100.00%
Div Payout % 33.56 % 35.81 % 29.36 % 18.94 % 23.30 % 30.48 % 27.13 % 15.19%
  QoQ % -6.28% 21.97% 55.02% -18.71% -23.56% 12.35% -
  Horiz. % 123.70% 131.99% 108.22% 69.81% 85.88% 112.35% 100.00%
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 141,091 140,880 140,641 140,599 140,454 137,959 138,229 1.37%
  QoQ % 0.15% 0.17% 0.03% 0.10% 1.81% -0.20% -
  Horiz. % 102.07% 101.92% 101.74% 101.71% 101.61% 99.80% 100.00%
NOSH 391,919 391,336 390,670 390,554 167,208 166,216 166,542 76.65%
  QoQ % 0.15% 0.17% 0.03% 133.57% 0.60% -0.20% -
  Horiz. % 235.33% 234.98% 234.58% 234.51% 100.40% 99.80% 100.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 1.77 % 1.73 % 2.06 % 3.36 % 2.82 % 3.40 % 3.90 % -40.86%
  QoQ % 2.31% -16.02% -38.69% 19.15% -17.06% -12.82% -
  Horiz. % 45.38% 44.36% 52.82% 86.15% 72.31% 87.18% 100.00%
ROE 1.65 % 1.55 % 1.89 % 3.13 % 2.54 % 3.17 % 3.55 % -39.91%
  QoQ % 6.45% -17.99% -39.62% 23.23% -19.87% -10.70% -
  Horiz. % 46.48% 43.66% 53.24% 88.17% 71.55% 89.30% 100.00%
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 33.60 32.31 33.13 33.57 75.57 77.18 75.32 -41.53%
  QoQ % 3.99% -2.48% -1.31% -55.58% -2.09% 2.47% -
  Horiz. % 44.61% 42.90% 43.99% 44.57% 100.33% 102.47% 100.00%
EPS 0.59 0.56 0.68 1.13 2.14 2.63 2.95 -65.70%
  QoQ % 5.36% -17.65% -39.82% -47.20% -18.63% -10.85% -
  Horiz. % 20.00% 18.98% 23.05% 38.31% 72.54% 89.15% 100.00%
DPS 0.20 0.20 0.20 0.21 0.50 0.80 0.80 -60.21%
  QoQ % 0.00% 0.00% -4.76% -58.00% -37.50% 0.00% -
  Horiz. % 25.00% 25.00% 25.00% 26.25% 62.50% 100.00% 100.00%
NAPS 0.3600 0.3600 0.3600 0.3600 0.8400 0.8300 0.8300 -42.61%
  QoQ % 0.00% 0.00% 0.00% -57.14% 1.20% 0.00% -
  Horiz. % 43.37% 43.37% 43.37% 43.37% 101.20% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 406,644
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 32.38 31.09 31.83 32.24 31.07 31.55 30.85 3.27%
  QoQ % 4.15% -2.32% -1.27% 3.77% -1.52% 2.27% -
  Horiz. % 104.96% 100.78% 103.18% 104.51% 100.71% 102.27% 100.00%
EPS 0.57 0.54 0.65 1.08 0.88 1.07 1.21 -39.37%
  QoQ % 5.56% -16.92% -39.81% 22.73% -17.76% -11.57% -
  Horiz. % 47.11% 44.63% 53.72% 89.26% 72.73% 88.43% 100.00%
DPS 0.19 0.19 0.19 0.20 0.20 0.33 0.33 -30.72%
  QoQ % 0.00% 0.00% -5.00% 0.00% -39.39% 0.00% -
  Horiz. % 57.58% 57.58% 57.58% 60.61% 60.61% 100.00% 100.00%
NAPS 0.3470 0.3464 0.3459 0.3458 0.3454 0.3393 0.3399 1.38%
  QoQ % 0.17% 0.14% 0.03% 0.12% 1.80% -0.18% -
  Horiz. % 102.09% 101.91% 101.77% 101.74% 101.62% 99.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.3000 0.3150 0.3500 0.3300 0.9950 1.2600 1.2300 -
P/RPS 0.89 0.97 1.06 0.98 1.32 1.63 1.63 -33.12%
  QoQ % -8.25% -8.49% 8.16% -25.76% -19.02% 0.00% -
  Horiz. % 54.60% 59.51% 65.03% 60.12% 80.98% 100.00% 100.00%
P/EPS 50.51 56.49 51.38 29.31 46.55 47.91 41.71 13.57%
  QoQ % -10.59% 9.95% 75.30% -37.04% -2.84% 14.86% -
  Horiz. % 121.10% 135.44% 123.18% 70.27% 111.60% 114.86% 100.00%
EY 1.98 1.77 1.95 3.41 2.15 2.09 2.40 -12.01%
  QoQ % 11.86% -9.23% -42.82% 58.60% 2.87% -12.92% -
  Horiz. % 82.50% 73.75% 81.25% 142.08% 89.58% 87.08% 100.00%
DY 0.67 0.63 0.57 0.65 0.50 0.63 0.65 2.04%
  QoQ % 6.35% 10.53% -12.31% 30.00% -20.63% -3.08% -
  Horiz. % 103.08% 96.92% 87.69% 100.00% 76.92% 96.92% 100.00%
P/NAPS 0.83 0.87 0.97 0.92 1.18 1.52 1.48 -31.92%
  QoQ % -4.60% -10.31% 5.43% -22.03% -22.37% 2.70% -
  Horiz. % 56.08% 58.78% 65.54% 62.16% 79.73% 102.70% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 27/12/18 27/09/18 27/06/18 20/03/18 27/12/17 27/09/17 30/06/17 -
Price 0.2950 0.3150 0.3500 0.3450 0.3450 1.0300 1.3100 -
P/RPS 0.88 0.97 1.06 1.03 0.46 1.33 1.74 -36.44%
  QoQ % -9.28% -8.49% 2.91% 123.91% -65.41% -23.56% -
  Horiz. % 50.57% 55.75% 60.92% 59.20% 26.44% 76.44% 100.00%
P/EPS 49.66 56.49 51.38 30.64 16.14 39.17 44.42 7.70%
  QoQ % -12.09% 9.95% 67.69% 89.84% -58.79% -11.82% -
  Horiz. % 111.80% 127.17% 115.67% 68.98% 36.33% 88.18% 100.00%
EY 2.01 1.77 1.95 3.26 6.20 2.55 2.25 -7.22%
  QoQ % 13.56% -9.23% -40.18% -47.42% 143.14% 13.33% -
  Horiz. % 89.33% 78.67% 86.67% 144.89% 275.56% 113.33% 100.00%
DY 0.68 0.63 0.57 0.62 1.45 0.78 0.61 7.49%
  QoQ % 7.94% 10.53% -8.06% -57.24% 85.90% 27.87% -
  Horiz. % 111.48% 103.28% 93.44% 101.64% 237.70% 127.87% 100.00%
P/NAPS 0.82 0.87 0.97 0.96 0.41 1.24 1.58 -35.34%
  QoQ % -5.75% -10.31% 1.04% 134.15% -66.94% -21.52% -
  Horiz. % 51.90% 55.06% 61.39% 60.76% 25.95% 78.48% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS