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 - 392,327
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 33.57 32.23 32.99 33.42 32.21 32.70 31.98 3.28%
  QoQ % 4.16% -2.30% -1.29% 3.76% -1.50% 2.25% -
  Horiz. % 104.97% 100.78% 103.16% 104.50% 100.72% 102.25% 100.00%
EPS 0.59 0.56 0.68 1.12 0.91 1.11 1.25 -39.30%
  QoQ % 5.36% -17.65% -39.29% 23.08% -18.02% -11.20% -
  Horiz. % 47.20% 44.80% 54.40% 89.60% 72.80% 88.80% 100.00%
DPS 0.20 0.20 0.20 0.21 0.21 0.34 0.34 -29.73%
  QoQ % 0.00% 0.00% -4.76% 0.00% -38.24% 0.00% -
  Horiz. % 58.82% 58.82% 58.82% 61.76% 61.76% 100.00% 100.00%
NAPS 0.3596 0.3591 0.3585 0.3584 0.3580 0.3516 0.3523 1.37%
  QoQ % 0.14% 0.17% 0.03% 0.11% 1.82% -0.20% -
  Horiz. % 102.07% 101.93% 101.76% 101.73% 101.62% 99.80% 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.
 


 

214  346  552  1147 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.305+0.02 
 DRBHCOM 2.54-0.41 
 EKOVEST 0.825-0.02 
 HSI-H6P 0.245-0.02 
 SAPNRG 0.265-0.01 
 KNM 0.35-0.015 
 VSOLAR 0.13-0.005 
 IWCITY 0.935-0.015 
 TAWIN-PA 0.0450.00 
 IRIS 0.160.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers