Highlights

[SOLID] QoQ TTM 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 -     -11.00%    YoY -     -19.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 129,415 131,098 126,360 128,285 125,447 122,482 121,572 4.27%
  QoQ % -1.28% 3.75% -1.50% 2.26% 2.42% 0.75% -
  Horiz. % 106.45% 107.84% 103.94% 105.52% 103.19% 100.75% 100.00%
PBT 4,486 6,788 5,917 7,121 7,856 5,729 6,573 -22.54%
  QoQ % -33.91% 14.72% -16.91% -9.36% 37.13% -12.84% -
  Horiz. % 68.25% 103.27% 90.02% 108.34% 119.52% 87.16% 100.00%
Tax -1,814 -2,384 -2,357 -2,765 -2,965 -2,452 -2,610 -21.59%
  QoQ % 23.91% -1.15% 14.76% 6.75% -20.92% 6.05% -
  Horiz. % 69.50% 91.34% 90.31% 105.94% 113.60% 93.95% 100.00%
NP 2,672 4,404 3,560 4,356 4,891 3,277 3,963 -23.16%
  QoQ % -39.33% 23.71% -18.27% -10.94% 49.25% -17.31% -
  Horiz. % 67.42% 111.13% 89.83% 109.92% 123.42% 82.69% 100.00%
NP to SH 2,661 4,397 3,574 4,371 4,911 3,331 4,048 -24.46%
  QoQ % -39.48% 23.03% -18.23% -11.00% 47.43% -17.71% -
  Horiz. % 65.74% 108.62% 88.29% 107.98% 121.32% 82.29% 100.00%
Tax Rate 40.44 % 35.12 % 39.83 % 38.83 % 37.74 % 42.80 % 39.71 % 1.23%
  QoQ % 15.15% -11.83% 2.58% 2.89% -11.82% 7.78% -
  Horiz. % 101.84% 88.44% 100.30% 97.78% 95.04% 107.78% 100.00%
Total Cost 126,743 126,694 122,800 123,929 120,556 119,205 117,609 5.13%
  QoQ % 0.04% 3.17% -0.91% 2.80% 1.13% 1.36% -
  Horiz. % 107.77% 107.72% 104.41% 105.37% 102.51% 101.36% 100.00%
Net Worth 140,641 140,599 140,454 137,959 138,229 0 136,599 1.97%
  QoQ % 0.03% 0.10% 1.81% -0.20% 0.00% 0.00% -
  Horiz. % 102.96% 102.93% 102.82% 101.00% 101.19% 0.00% 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 781 832 832 1,332 1,332 2,183 2,183 -49.69%
  QoQ % -6.17% 0.00% -37.51% 0.00% -38.96% 0.00% -
  Horiz. % 35.79% 38.14% 38.14% 61.04% 61.04% 100.00% 100.00%
Div Payout % 29.36 % 18.94 % 23.30 % 30.48 % 27.13 % 65.54 % 53.93 % -33.40%
  QoQ % 55.02% -18.71% -23.56% 12.35% -58.61% 21.53% -
  Horiz. % 54.44% 35.12% 43.20% 56.52% 50.31% 121.53% 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 140,641 140,599 140,454 137,959 138,229 0 136,599 1.97%
  QoQ % 0.03% 0.10% 1.81% -0.20% 0.00% 0.00% -
  Horiz. % 102.96% 102.93% 102.82% 101.00% 101.19% 0.00% 100.00%
NOSH 390,670 390,554 167,208 166,216 166,542 164,324 166,585 76.79%
  QoQ % 0.03% 133.57% 0.60% -0.20% 1.35% -1.36% -
  Horiz. % 234.52% 234.45% 100.37% 99.78% 99.97% 98.64% 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 % 3.36 % 2.82 % 3.40 % 3.90 % 2.68 % 3.26 % -26.42%
  QoQ % -38.69% 19.15% -17.06% -12.82% 45.52% -17.79% -
  Horiz. % 63.19% 103.07% 86.50% 104.29% 119.63% 82.21% 100.00%
ROE 1.89 % 3.13 % 2.54 % 3.17 % 3.55 % - % 2.96 % -25.91%
  QoQ % -39.62% 23.23% -19.87% -10.70% 0.00% 0.00% -
  Horiz. % 63.85% 105.74% 85.81% 107.09% 119.93% 0.00% 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 33.57 75.57 77.18 75.32 74.54 72.98 -41.02%
  QoQ % -1.31% -55.58% -2.09% 2.47% 1.05% 2.14% -
  Horiz. % 45.40% 46.00% 103.55% 105.75% 103.21% 102.14% 100.00%
EPS 0.68 1.13 2.14 2.63 2.95 2.03 2.43 -57.32%
  QoQ % -39.82% -47.20% -18.63% -10.85% 45.32% -16.46% -
  Horiz. % 27.98% 46.50% 88.07% 108.23% 121.40% 83.54% 100.00%
DPS 0.20 0.21 0.50 0.80 0.80 1.33 1.30 -71.39%
  QoQ % -4.76% -58.00% -37.50% 0.00% -39.85% 2.31% -
  Horiz. % 15.38% 16.15% 38.46% 61.54% 61.54% 102.31% 100.00%
NAPS 0.3600 0.3600 0.8400 0.8300 0.8300 0.0000 0.8200 -42.32%
  QoQ % 0.00% -57.14% 1.20% 0.00% 0.00% 0.00% -
  Horiz. % 43.90% 43.90% 102.44% 101.22% 101.22% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 24.92 25.24 24.33 24.70 24.15 23.58 23.41 4.27%
  QoQ % -1.27% 3.74% -1.50% 2.28% 2.42% 0.73% -
  Horiz. % 106.45% 107.82% 103.93% 105.51% 103.16% 100.73% 100.00%
EPS 0.51 0.85 0.69 0.84 0.95 0.64 0.78 -24.73%
  QoQ % -40.00% 23.19% -17.86% -11.58% 48.44% -17.95% -
  Horiz. % 65.38% 108.97% 88.46% 107.69% 121.79% 82.05% 100.00%
DPS 0.15 0.16 0.16 0.26 0.26 0.42 0.42 -49.76%
  QoQ % -6.25% 0.00% -38.46% 0.00% -38.10% 0.00% -
  Horiz. % 35.71% 38.10% 38.10% 61.90% 61.90% 100.00% 100.00%
NAPS 0.2708 0.2707 0.2704 0.2656 0.2661 0.0000 0.2630 1.97%
  QoQ % 0.04% 0.11% 1.81% -0.19% 0.00% 0.00% -
  Horiz. % 102.97% 102.93% 102.81% 100.99% 101.18% 0.00% 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 0.98 1.32 1.63 1.63 1.80 1.81 -30.07%
  QoQ % 8.16% -25.76% -19.02% 0.00% -9.44% -0.55% -
  Horiz. % 58.56% 54.14% 72.93% 90.06% 90.06% 99.45% 100.00%
P/EPS 51.38 29.31 46.55 47.91 41.71 66.10 54.32 -3.65%
  QoQ % 75.30% -37.04% -2.84% 14.86% -36.90% 21.69% -
  Horiz. % 94.59% 53.96% 85.70% 88.20% 76.79% 121.69% 100.00%
EY 1.95 3.41 2.15 2.09 2.40 1.51 1.84 3.96%
  QoQ % -42.82% 58.60% 2.87% -12.92% 58.94% -17.93% -
  Horiz. % 105.98% 185.33% 116.85% 113.59% 130.43% 82.07% 100.00%
DY 0.57 0.65 0.50 0.63 0.65 0.99 0.98 -30.39%
  QoQ % -12.31% 30.00% -20.63% -3.08% -34.34% 1.02% -
  Horiz. % 58.16% 66.33% 51.02% 64.29% 66.33% 101.02% 100.00%
P/NAPS 0.97 0.92 1.18 1.52 1.48 0.00 1.61 -28.73%
  QoQ % 5.43% -22.03% -22.37% 2.70% 0.00% 0.00% -
  Horiz. % 60.25% 57.14% 73.29% 94.41% 91.93% 0.00% 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 1.03 0.46 1.33 1.74 1.70 1.73 -27.93%
  QoQ % 2.91% 123.91% -65.41% -23.56% 2.35% -1.73% -
  Horiz. % 61.27% 59.54% 26.59% 76.88% 100.58% 98.27% 100.00%
P/EPS 51.38 30.64 16.14 39.17 44.42 62.65 51.85 -0.61%
  QoQ % 67.69% 89.84% -58.79% -11.82% -29.10% 20.83% -
  Horiz. % 99.09% 59.09% 31.13% 75.54% 85.67% 120.83% 100.00%
EY 1.95 3.26 6.20 2.55 2.25 1.60 1.93 0.69%
  QoQ % -40.18% -47.42% 143.14% 13.33% 40.62% -17.10% -
  Horiz. % 101.04% 168.91% 321.24% 132.12% 116.58% 82.90% 100.00%
DY 0.57 0.62 1.45 0.78 0.61 1.05 1.03 -32.67%
  QoQ % -8.06% -57.24% 85.90% 27.87% -41.90% 1.94% -
  Horiz. % 55.34% 60.19% 140.78% 75.73% 59.22% 101.94% 100.00%
P/NAPS 0.97 0.96 0.41 1.24 1.58 0.00 1.54 -26.58%
  QoQ % 1.04% 134.15% -66.94% -21.52% 0.00% 0.00% -
  Horiz. % 62.99% 62.34% 26.62% 80.52% 102.60% 0.00% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

228  754  509  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.0150.00 
 BORNOIL 0.0250.00 
 DNEX 0.815-0.04 
 CAREPLS 1.22+0.25 
 SAPNRG 0.09-0.005 
 KANGER-WB 0.0050.00 
 TOPGLOV 2.64+0.39 
 LKL 0.10-0.015 
 G3 0.11-0.02 
 FITTERS 0.43-0.08 
PARTNERS & BROKERS