Highlights

[SOLID] QoQ TTM Result on 2018-07-31 [#1]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 27-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Jul-2018  [#1]
Profit Trend QoQ -     -18.00%    YoY -     -50.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 166,819 138,000 131,690 126,442 129,415 131,098 126,360 20.41%
  QoQ % 20.88% 4.79% 4.15% -2.30% -1.28% 3.75% -
  Horiz. % 132.02% 109.21% 104.22% 100.06% 102.42% 103.75% 100.00%
PBT 2,447 2,119 3,873 3,859 4,486 6,788 5,917 -44.58%
  QoQ % 15.48% -45.29% 0.36% -13.98% -33.91% 14.72% -
  Horiz. % 41.36% 35.81% 65.46% 65.22% 75.82% 114.72% 100.00%
Tax -788 -934 -1,540 -1,671 -1,814 -2,384 -2,357 -51.93%
  QoQ % 15.63% 39.35% 7.84% 7.88% 23.91% -1.15% -
  Horiz. % 33.43% 39.63% 65.34% 70.90% 76.96% 101.15% 100.00%
NP 1,659 1,185 2,333 2,188 2,672 4,404 3,560 -39.98%
  QoQ % 40.00% -49.21% 6.63% -18.11% -39.33% 23.71% -
  Horiz. % 46.60% 33.29% 65.53% 61.46% 75.06% 123.71% 100.00%
NP to SH 1,553 1,178 2,328 2,182 2,661 4,397 3,574 -42.72%
  QoQ % 31.83% -49.40% 6.69% -18.00% -39.48% 23.03% -
  Horiz. % 43.45% 32.96% 65.14% 61.05% 74.45% 123.03% 100.00%
Tax Rate 32.20 % 44.08 % 39.76 % 43.30 % 40.44 % 35.12 % 39.83 % -13.25%
  QoQ % -26.95% 10.87% -8.18% 7.07% 15.15% -11.83% -
  Horiz. % 80.84% 110.67% 99.82% 108.71% 101.53% 88.17% 100.00%
Total Cost 165,160 136,815 129,357 124,254 126,743 126,694 122,800 21.91%
  QoQ % 20.72% 5.77% 4.11% -1.96% 0.04% 3.17% -
  Horiz. % 134.50% 111.41% 105.34% 101.18% 103.21% 103.17% 100.00%
Net Worth 141,116 141,141 141,091 140,880 140,641 140,599 140,454 0.31%
  QoQ % -0.02% 0.04% 0.15% 0.17% 0.03% 0.10% -
  Horiz. % 100.47% 100.49% 100.45% 100.30% 100.13% 100.10% 100.00%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 0 781 781 781 781 832 832 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.17% 0.00% -
  Horiz. % 0.00% 93.83% 93.83% 93.83% 93.83% 100.00% 100.00%
Div Payout % - % 66.33 % 33.56 % 35.81 % 29.36 % 18.94 % 23.30 % -
  QoQ % 0.00% 97.65% -6.28% 21.97% 55.02% -18.71% -
  Horiz. % 0.00% 284.68% 144.03% 153.69% 126.01% 81.29% 100.00%
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 141,116 141,141 141,091 140,880 140,641 140,599 140,454 0.31%
  QoQ % -0.02% 0.04% 0.15% 0.17% 0.03% 0.10% -
  Horiz. % 100.47% 100.49% 100.45% 100.30% 100.13% 100.10% 100.00%
NOSH 391,989 392,060 391,919 391,336 390,670 390,554 167,208 76.75%
  QoQ % -0.02% 0.04% 0.15% 0.17% 0.03% 133.57% -
  Horiz. % 234.43% 234.47% 234.39% 234.04% 233.64% 233.57% 100.00%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 0.99 % 0.86 % 1.77 % 1.73 % 2.06 % 3.36 % 2.82 % -50.33%
  QoQ % 15.12% -51.41% 2.31% -16.02% -38.69% 19.15% -
  Horiz. % 35.11% 30.50% 62.77% 61.35% 73.05% 119.15% 100.00%
ROE 1.10 % 0.83 % 1.65 % 1.55 % 1.89 % 3.13 % 2.54 % -42.85%
  QoQ % 32.53% -49.70% 6.45% -17.99% -39.62% 23.23% -
  Horiz. % 43.31% 32.68% 64.96% 61.02% 74.41% 123.23% 100.00%
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 42.56 35.20 33.60 32.31 33.13 33.57 75.57 -31.87%
  QoQ % 20.91% 4.76% 3.99% -2.48% -1.31% -55.58% -
  Horiz. % 56.32% 46.58% 44.46% 42.76% 43.84% 44.42% 100.00%
EPS 0.40 0.30 0.59 0.56 0.68 1.13 2.14 -67.41%
  QoQ % 33.33% -49.15% 5.36% -17.65% -39.82% -47.20% -
  Horiz. % 18.69% 14.02% 27.57% 26.17% 31.78% 52.80% 100.00%
DPS 0.00 0.20 0.20 0.20 0.20 0.21 0.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -4.76% -58.00% -
  Horiz. % 0.00% 40.00% 40.00% 40.00% 40.00% 42.00% 100.00%
NAPS 0.3600 0.3600 0.3600 0.3600 0.3600 0.3600 0.8400 -43.24%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -57.14% -
  Horiz. % 42.86% 42.86% 42.86% 42.86% 42.86% 42.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 392,327
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 42.52 35.17 33.57 32.23 32.99 33.42 32.21 20.40%
  QoQ % 20.90% 4.77% 4.16% -2.30% -1.29% 3.76% -
  Horiz. % 132.01% 109.19% 104.22% 100.06% 102.42% 103.76% 100.00%
EPS 0.40 0.30 0.59 0.56 0.68 1.12 0.91 -42.28%
  QoQ % 33.33% -49.15% 5.36% -17.65% -39.29% 23.08% -
  Horiz. % 43.96% 32.97% 64.84% 61.54% 74.73% 123.08% 100.00%
DPS 0.00 0.20 0.20 0.20 0.20 0.21 0.21 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -4.76% 0.00% -
  Horiz. % 0.00% 95.24% 95.24% 95.24% 95.24% 100.00% 100.00%
NAPS 0.3597 0.3598 0.3596 0.3591 0.3585 0.3584 0.3580 0.32%
  QoQ % -0.03% 0.06% 0.14% 0.17% 0.03% 0.11% -
  Horiz. % 100.47% 100.50% 100.45% 100.31% 100.14% 100.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.2900 0.3100 0.3000 0.3150 0.3500 0.3300 0.9950 -
P/RPS 0.68 0.88 0.89 0.97 1.06 0.98 1.32 -35.82%
  QoQ % -22.73% -1.12% -8.25% -8.49% 8.16% -25.76% -
  Horiz. % 51.52% 66.67% 67.42% 73.48% 80.30% 74.24% 100.00%
P/EPS 73.20 103.17 50.51 56.49 51.38 29.31 46.55 35.34%
  QoQ % -29.05% 104.26% -10.59% 9.95% 75.30% -37.04% -
  Horiz. % 157.25% 221.63% 108.51% 121.35% 110.38% 62.96% 100.00%
EY 1.37 0.97 1.98 1.77 1.95 3.41 2.15 -26.01%
  QoQ % 41.24% -51.01% 11.86% -9.23% -42.82% 58.60% -
  Horiz. % 63.72% 45.12% 92.09% 82.33% 90.70% 158.60% 100.00%
DY 0.00 0.65 0.67 0.63 0.57 0.65 0.50 -
  QoQ % 0.00% -2.99% 6.35% 10.53% -12.31% 30.00% -
  Horiz. % 0.00% 130.00% 134.00% 126.00% 114.00% 130.00% 100.00%
P/NAPS 0.81 0.86 0.83 0.87 0.97 0.92 1.18 -22.24%
  QoQ % -5.81% 3.61% -4.60% -10.31% 5.43% -22.03% -
  Horiz. % 68.64% 72.88% 70.34% 73.73% 82.20% 77.97% 100.00%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 27/06/19 21/03/19 27/12/18 27/09/18 27/06/18 20/03/18 27/12/17 -
Price 0.3000 0.2900 0.2950 0.3150 0.3500 0.3450 0.3450 -
P/RPS 0.70 0.82 0.88 0.97 1.06 1.03 0.46 32.40%
  QoQ % -14.63% -6.82% -9.28% -8.49% 2.91% 123.91% -
  Horiz. % 152.17% 178.26% 191.30% 210.87% 230.43% 223.91% 100.00%
P/EPS 75.72 96.52 49.66 56.49 51.38 30.64 16.14 181.04%
  QoQ % -21.55% 94.36% -12.09% 9.95% 67.69% 89.84% -
  Horiz. % 469.15% 598.02% 307.68% 350.00% 318.34% 189.84% 100.00%
EY 1.32 1.04 2.01 1.77 1.95 3.26 6.20 -64.45%
  QoQ % 26.92% -48.26% 13.56% -9.23% -40.18% -47.42% -
  Horiz. % 21.29% 16.77% 32.42% 28.55% 31.45% 52.58% 100.00%
DY 0.00 0.69 0.68 0.63 0.57 0.62 1.45 -
  QoQ % 0.00% 1.47% 7.94% 10.53% -8.06% -57.24% -
  Horiz. % 0.00% 47.59% 46.90% 43.45% 39.31% 42.76% 100.00%
P/NAPS 0.83 0.81 0.82 0.87 0.97 0.96 0.41 60.23%
  QoQ % 2.47% -1.22% -5.75% -10.31% 1.04% 134.15% -
  Horiz. % 202.44% 197.56% 200.00% 212.20% 236.59% 234.15% 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.
 


 

227  264  569  1195 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.14-0.01 
 GPACKET-WB 0.18+0.005 
 BJLAND 0.235+0.01 
 HSI-C7F 0.375-0.055 
 HSI-H6P 0.195+0.035 
 JAKS 0.84+0.02 
 NETX 0.0150.00 
 MNC 0.0750.00 
 HSI-C7E 0.19-0.05 
 HSI-H6Q 0.415+0.065 
Partners & Brokers