Highlights

[SOLID] QoQ TTM Result on 2017-10-31 [#2]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 27-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Oct-2017  [#2]
Profit Trend QoQ -     -18.23%    YoY -     -11.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 126,442 129,415 131,098 126,360 128,285 125,447 122,482 2.15%
  QoQ % -2.30% -1.28% 3.75% -1.50% 2.26% 2.42% -
  Horiz. % 103.23% 105.66% 107.03% 103.17% 104.74% 102.42% 100.00%
PBT 3,859 4,486 6,788 5,917 7,121 7,856 5,729 -23.21%
  QoQ % -13.98% -33.91% 14.72% -16.91% -9.36% 37.13% -
  Horiz. % 67.36% 78.30% 118.48% 103.28% 124.30% 137.13% 100.00%
Tax -1,671 -1,814 -2,384 -2,357 -2,765 -2,965 -2,452 -22.61%
  QoQ % 7.88% 23.91% -1.15% 14.76% 6.75% -20.92% -
  Horiz. % 68.15% 73.98% 97.23% 96.13% 112.77% 120.92% 100.00%
NP 2,188 2,672 4,404 3,560 4,356 4,891 3,277 -23.66%
  QoQ % -18.11% -39.33% 23.71% -18.27% -10.94% 49.25% -
  Horiz. % 66.77% 81.54% 134.39% 108.64% 132.93% 149.25% 100.00%
NP to SH 2,182 2,661 4,397 3,574 4,371 4,911 3,331 -24.63%
  QoQ % -18.00% -39.48% 23.03% -18.23% -11.00% 47.43% -
  Horiz. % 65.51% 79.89% 132.00% 107.30% 131.22% 147.43% 100.00%
Tax Rate 43.30 % 40.44 % 35.12 % 39.83 % 38.83 % 37.74 % 42.80 % 0.78%
  QoQ % 7.07% 15.15% -11.83% 2.58% 2.89% -11.82% -
  Horiz. % 101.17% 94.49% 82.06% 93.06% 90.72% 88.18% 100.00%
Total Cost 124,254 126,743 126,694 122,800 123,929 120,556 119,205 2.81%
  QoQ % -1.96% 0.04% 3.17% -0.91% 2.80% 1.13% -
  Horiz. % 104.24% 106.32% 106.28% 103.02% 103.96% 101.13% 100.00%
Net Worth 140,880 140,641 140,599 140,454 137,959 138,229 0 -
  QoQ % 0.17% 0.03% 0.10% 1.81% -0.20% 0.00% -
  Horiz. % 101.92% 101.74% 101.71% 101.61% 99.80% 100.00% -
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 781 781 832 832 1,332 1,332 2,183 -49.69%
  QoQ % 0.00% -6.17% 0.00% -37.51% 0.00% -38.96% -
  Horiz. % 35.79% 35.79% 38.14% 38.14% 61.04% 61.04% 100.00%
Div Payout % 35.81 % 29.36 % 18.94 % 23.30 % 30.48 % 27.13 % 65.54 % -33.24%
  QoQ % 21.97% 55.02% -18.71% -23.56% 12.35% -58.61% -
  Horiz. % 54.64% 44.80% 28.90% 35.55% 46.51% 41.39% 100.00%
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 140,880 140,641 140,599 140,454 137,959 138,229 0 -
  QoQ % 0.17% 0.03% 0.10% 1.81% -0.20% 0.00% -
  Horiz. % 101.92% 101.74% 101.71% 101.61% 99.80% 100.00% -
NOSH 391,336 390,670 390,554 167,208 166,216 166,542 164,324 78.62%
  QoQ % 0.17% 0.03% 133.57% 0.60% -0.20% 1.35% -
  Horiz. % 238.15% 237.74% 237.67% 101.75% 101.15% 101.35% 100.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 1.73 % 2.06 % 3.36 % 2.82 % 3.40 % 3.90 % 2.68 % -25.37%
  QoQ % -16.02% -38.69% 19.15% -17.06% -12.82% 45.52% -
  Horiz. % 64.55% 76.87% 125.37% 105.22% 126.87% 145.52% 100.00%
ROE 1.55 % 1.89 % 3.13 % 2.54 % 3.17 % 3.55 % - % -
  QoQ % -17.99% -39.62% 23.23% -19.87% -10.70% 0.00% -
  Horiz. % 43.66% 53.24% 88.17% 71.55% 89.30% 100.00% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 32.31 33.13 33.57 75.57 77.18 75.32 74.54 -42.81%
  QoQ % -2.48% -1.31% -55.58% -2.09% 2.47% 1.05% -
  Horiz. % 43.35% 44.45% 45.04% 101.38% 103.54% 101.05% 100.00%
EPS 0.56 0.68 1.13 2.14 2.63 2.95 2.03 -57.72%
  QoQ % -17.65% -39.82% -47.20% -18.63% -10.85% 45.32% -
  Horiz. % 27.59% 33.50% 55.67% 105.42% 129.56% 145.32% 100.00%
DPS 0.20 0.20 0.21 0.50 0.80 0.80 1.33 -71.82%
  QoQ % 0.00% -4.76% -58.00% -37.50% 0.00% -39.85% -
  Horiz. % 15.04% 15.04% 15.79% 37.59% 60.15% 60.15% 100.00%
NAPS 0.3600 0.3600 0.3600 0.8400 0.8300 0.8300 0.0000 -
  QoQ % 0.00% 0.00% -57.14% 1.20% 0.00% 0.00% -
  Horiz. % 43.37% 43.37% 43.37% 101.20% 100.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 393,271
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 32.15 32.91 33.34 32.13 32.62 31.90 31.14 2.16%
  QoQ % -2.31% -1.29% 3.77% -1.50% 2.26% 2.44% -
  Horiz. % 103.24% 105.68% 107.06% 103.18% 104.75% 102.44% 100.00%
EPS 0.55 0.68 1.12 0.91 1.11 1.25 0.85 -25.25%
  QoQ % -19.12% -39.29% 23.08% -18.02% -11.20% 47.06% -
  Horiz. % 64.71% 80.00% 131.76% 107.06% 130.59% 147.06% 100.00%
DPS 0.20 0.20 0.21 0.21 0.34 0.34 0.56 -49.76%
  QoQ % 0.00% -4.76% 0.00% -38.24% 0.00% -39.29% -
  Horiz. % 35.71% 35.71% 37.50% 37.50% 60.71% 60.71% 100.00%
NAPS 0.3582 0.3576 0.3575 0.3571 0.3508 0.3515 0.0000 -
  QoQ % 0.17% 0.03% 0.11% 1.80% -0.20% 0.00% -
  Horiz. % 101.91% 101.74% 101.71% 101.59% 99.80% 100.00% -
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.3150 0.3500 0.3300 0.9950 1.2600 1.2300 1.3400 -
P/RPS 0.97 1.06 0.98 1.32 1.63 1.63 1.80 -33.85%
  QoQ % -8.49% 8.16% -25.76% -19.02% 0.00% -9.44% -
  Horiz. % 53.89% 58.89% 54.44% 73.33% 90.56% 90.56% 100.00%
P/EPS 56.49 51.38 29.31 46.55 47.91 41.71 66.10 -9.97%
  QoQ % 9.95% 75.30% -37.04% -2.84% 14.86% -36.90% -
  Horiz. % 85.46% 77.73% 44.34% 70.42% 72.48% 63.10% 100.00%
EY 1.77 1.95 3.41 2.15 2.09 2.40 1.51 11.20%
  QoQ % -9.23% -42.82% 58.60% 2.87% -12.92% 58.94% -
  Horiz. % 117.22% 129.14% 225.83% 142.38% 138.41% 158.94% 100.00%
DY 0.63 0.57 0.65 0.50 0.63 0.65 0.99 -26.08%
  QoQ % 10.53% -12.31% 30.00% -20.63% -3.08% -34.34% -
  Horiz. % 63.64% 57.58% 65.66% 50.51% 63.64% 65.66% 100.00%
P/NAPS 0.87 0.97 0.92 1.18 1.52 1.48 0.00 -
  QoQ % -10.31% 5.43% -22.03% -22.37% 2.70% 0.00% -
  Horiz. % 58.78% 65.54% 62.16% 79.73% 102.70% 100.00% -
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 27/09/18 27/06/18 20/03/18 27/12/17 27/09/17 30/06/17 28/03/17 -
Price 0.3150 0.3500 0.3450 0.3450 1.0300 1.3100 1.2700 -
P/RPS 0.97 1.06 1.03 0.46 1.33 1.74 1.70 -31.28%
  QoQ % -8.49% 2.91% 123.91% -65.41% -23.56% 2.35% -
  Horiz. % 57.06% 62.35% 60.59% 27.06% 78.24% 102.35% 100.00%
P/EPS 56.49 51.38 30.64 16.14 39.17 44.42 62.65 -6.69%
  QoQ % 9.95% 67.69% 89.84% -58.79% -11.82% -29.10% -
  Horiz. % 90.17% 82.01% 48.91% 25.76% 62.52% 70.90% 100.00%
EY 1.77 1.95 3.26 6.20 2.55 2.25 1.60 6.98%
  QoQ % -9.23% -40.18% -47.42% 143.14% 13.33% 40.62% -
  Horiz. % 110.62% 121.88% 203.75% 387.50% 159.38% 140.62% 100.00%
DY 0.63 0.57 0.62 1.45 0.78 0.61 1.05 -28.93%
  QoQ % 10.53% -8.06% -57.24% 85.90% 27.87% -41.90% -
  Horiz. % 60.00% 54.29% 59.05% 138.10% 74.29% 58.10% 100.00%
P/NAPS 0.87 0.97 0.96 0.41 1.24 1.58 0.00 -
  QoQ % -10.31% 1.04% 134.15% -66.94% -21.52% 0.00% -
  Horiz. % 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers