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 - 393,271
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 32.91 33.34 32.13 32.62 31.90 31.14 30.91 4.28%
  QoQ % -1.29% 3.77% -1.50% 2.26% 2.44% 0.74% -
  Horiz. % 106.47% 107.86% 103.95% 105.53% 103.20% 100.74% 100.00%
EPS 0.68 1.12 0.91 1.11 1.25 0.85 1.03 -24.24%
  QoQ % -39.29% 23.08% -18.02% -11.20% 47.06% -17.48% -
  Horiz. % 66.02% 108.74% 88.35% 107.77% 121.36% 82.52% 100.00%
DPS 0.20 0.21 0.21 0.34 0.34 0.56 0.56 -49.76%
  QoQ % -4.76% 0.00% -38.24% 0.00% -39.29% 0.00% -
  Horiz. % 35.71% 37.50% 37.50% 60.71% 60.71% 100.00% 100.00%
NAPS 0.3576 0.3575 0.3571 0.3508 0.3515 0.0000 0.3473 1.97%
  QoQ % 0.03% 0.11% 1.80% -0.20% 0.00% 0.00% -
  Horiz. % 102.97% 102.94% 102.82% 101.01% 101.21% 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.
 


 

276  328  544  1173 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.52+0.005 
 KNM 0.385-0.015 
 SAPNRG 0.29+0.005 
 EKOVEST 0.815-0.04 
 DAYA 0.01+0.005 
 PERDANA 0.46+0.005 
 KEYASIC 0.065+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.14-0.005 
 FINTEC 0.070.00 
Partners & Brokers