[SOLID] YoY Annual (Unaudited) Result on 2016-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 166,819 129,415 125,447 120,953 133,282 118,081 0 - YoY % 28.90% 3.16% 3.72% -9.25% 12.87% 0.00% - Horiz. % 141.28% 109.60% 106.24% 102.43% 112.87% 100.00% -
PBT 2,447 4,486 7,856 8,473 13,292 10,925 0 - YoY % -45.45% -42.90% -7.28% -36.25% 21.67% 0.00% - Horiz. % 22.40% 41.06% 71.91% 77.56% 121.67% 100.00% -
Tax -788 -1,814 -2,965 -2,912 -3,798 -3,481 0 - YoY % 56.56% 38.82% -1.82% 23.33% -9.11% 0.00% - Horiz. % 22.64% 52.11% 85.18% 83.65% 109.11% 100.00% -
NP 1,659 2,672 4,891 5,561 9,494 7,444 0 - YoY % -37.91% -45.37% -12.05% -41.43% 27.54% 0.00% - Horiz. % 22.29% 35.89% 65.70% 74.70% 127.54% 100.00% -
NP to SH 1,450 2,661 4,911 5,707 9,546 7,454 0 - YoY % -45.51% -45.82% -13.95% -40.22% 28.07% 0.00% - Horiz. % 19.45% 35.70% 65.88% 76.56% 128.07% 100.00% -
Tax Rate 32.20 % 40.44 % 37.74 % 34.37 % 28.57 % 31.86 % - % - YoY % -20.38% 7.15% 9.81% 20.30% -10.33% 0.00% - Horiz. % 101.07% 126.93% 118.46% 107.88% 89.67% 100.00% -
Total Cost 165,160 126,743 120,556 115,392 123,788 110,637 0 - YoY % 30.31% 5.13% 4.48% -6.78% 11.89% 0.00% - Horiz. % 149.28% 114.56% 108.97% 104.30% 111.89% 100.00% -
Net Worth 141,116 140,641 138,173 132,835 97,428 82,213 - - YoY % 0.34% 1.79% 4.02% 36.34% 18.51% 0.00% - Horiz. % 171.65% 171.07% 168.07% 161.57% 118.51% 100.00% -
Dividend 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div - 781 1,331 2,623 44 - - - YoY % 0.00% -41.33% -49.24% 5,735.32% 0.00% 0.00% - Horiz. % 0.00% 1,737.62% 2,961.78% 5,835.32% 100.00% - -
Div Payout % - % 29.36 % 27.12 % 45.98 % 0.47 % - % - % - YoY % 0.00% 8.26% -41.02% 9,682.98% 0.00% 0.00% - Horiz. % 0.00% 6,246.81% 5,770.21% 9,782.98% 100.00% - -
Equity 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 141,116 140,641 138,173 132,835 97,428 82,213 - - YoY % 0.34% 1.79% 4.02% 36.34% 18.51% 0.00% - Horiz. % 171.65% 171.07% 168.07% 161.57% 118.51% 100.00% -
NOSH 391,989 390,670 166,474 163,994 149,889 137,022 - - YoY % 0.34% 134.67% 1.51% 9.41% 9.39% 0.00% - Horiz. % 286.08% 285.11% 121.49% 119.68% 109.39% 100.00% -
Ratio Analysis 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 0.99 % 2.06 % 3.90 % 4.60 % 7.12 % 6.30 % - % - YoY % -51.94% -47.18% -15.22% -35.39% 13.02% 0.00% - Horiz. % 15.71% 32.70% 61.90% 73.02% 113.02% 100.00% -
ROE 1.03 % 1.89 % 3.55 % 4.30 % 9.80 % 9.07 % - % - YoY % -45.50% -46.76% -17.44% -56.12% 8.05% 0.00% - Horiz. % 11.36% 20.84% 39.14% 47.41% 108.05% 100.00% -
Per Share 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 42.56 33.13 75.36 73.75 88.92 86.18 - - YoY % 28.46% -56.04% 2.18% -17.06% 3.18% 0.00% - Horiz. % 49.39% 38.44% 87.44% 85.58% 103.18% 100.00% -
EPS 0.37 0.68 2.95 3.51 6.36 5.44 0.00 - YoY % -45.59% -76.95% -15.95% -44.81% 16.91% 0.00% - Horiz. % 6.80% 12.50% 54.23% 64.52% 116.91% 100.00% -
DPS 0.00 0.20 0.80 1.60 0.03 0.00 0.00 - YoY % 0.00% -75.00% -50.00% 5,233.33% 0.00% 0.00% - Horiz. % 0.00% 666.67% 2,666.67% 5,333.33% 100.00% - -
NAPS 0.3600 0.3600 0.8300 0.8100 0.6500 0.6000 0.0000 - YoY % 0.00% -56.63% 2.47% 24.62% 8.33% 0.00% - Horiz. % 60.00% 60.00% 138.33% 135.00% 108.33% 100.00% -
Adjusted Per Share Value based on latest NOSH - 405,644 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 41.12 31.90 30.93 29.82 32.86 29.11 - - YoY % 28.90% 3.14% 3.72% -9.25% 12.88% 0.00% - Horiz. % 141.26% 109.58% 106.25% 102.44% 112.88% 100.00% -
EPS 0.36 0.66 1.21 1.41 2.35 1.84 0.00 - YoY % -45.45% -45.45% -14.18% -40.00% 27.72% 0.00% - Horiz. % 19.57% 35.87% 65.76% 76.63% 127.72% 100.00% -
DPS 0.00 0.19 0.33 0.65 0.01 0.00 0.00 - YoY % 0.00% -42.42% -49.23% 6,400.00% 0.00% 0.00% - Horiz. % 0.00% 1,900.00% 3,300.00% 6,500.00% 100.00% - -
NAPS 0.3479 0.3467 0.3406 0.3275 0.2402 0.2027 0.0000 - YoY % 0.35% 1.79% 4.00% 36.34% 18.50% 0.00% - Horiz. % 171.63% 171.04% 168.03% 161.57% 118.50% 100.00% -
Price Multiplier on Financial Quarter End Date 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 - -
Price 0.2900 0.3500 1.2300 1.3300 1.4900 0.8500 0.0000 -
P/RPS 0.68 1.06 1.63 1.80 1.68 0.99 0.00 - YoY % -35.85% -34.97% -9.44% 7.14% 69.70% 0.00% - Horiz. % 68.69% 107.07% 164.65% 181.82% 169.70% 100.00% -
P/EPS 78.40 51.38 41.69 38.22 23.40 15.63 0.00 - YoY % 52.59% 23.24% 9.08% 63.33% 49.71% 0.00% - Horiz. % 501.60% 328.73% 266.73% 244.53% 149.71% 100.00% -
EY 1.28 1.95 2.40 2.62 4.27 6.40 0.00 - YoY % -34.36% -18.75% -8.40% -38.64% -33.28% 0.00% - Horiz. % 20.00% 30.47% 37.50% 40.94% 66.72% 100.00% -
DY 0.00 0.57 0.65 1.20 0.02 0.00 0.00 - YoY % 0.00% -12.31% -45.83% 5,900.00% 0.00% 0.00% - Horiz. % 0.00% 2,850.00% 3,250.00% 6,000.00% 100.00% - -
P/NAPS 0.81 0.97 1.48 1.64 2.29 1.42 0.00 - YoY % -16.49% -34.46% -9.76% -28.38% 61.27% 0.00% - Horiz. % 57.04% 68.31% 104.23% 115.49% 161.27% 100.00% -
Price Multiplier on Announcement Date 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 27/06/19 27/06/18 30/06/17 29/06/16 29/06/15 26/06/14 - -
Price 0.3000 0.3500 1.3100 1.3400 1.6200 0.8850 0.0000 -
P/RPS 0.70 1.06 1.74 1.82 1.82 1.03 0.00 - YoY % -33.96% -39.08% -4.40% 0.00% 76.70% 0.00% - Horiz. % 67.96% 102.91% 168.93% 176.70% 176.70% 100.00% -
P/EPS 81.10 51.38 44.41 38.51 25.44 16.27 0.00 - YoY % 57.84% 15.69% 15.32% 51.38% 56.36% 0.00% - Horiz. % 498.46% 315.80% 272.96% 236.69% 156.36% 100.00% -
EY 1.23 1.95 2.25 2.60 3.93 6.15 0.00 - YoY % -36.92% -13.33% -13.46% -33.84% -36.10% 0.00% - Horiz. % 20.00% 31.71% 36.59% 42.28% 63.90% 100.00% -
DY 0.00 0.57 0.61 1.19 0.02 0.00 0.00 - YoY % 0.00% -6.56% -48.74% 5,850.00% 0.00% 0.00% - Horiz. % 0.00% 2,850.00% 3,050.00% 5,950.00% 100.00% - -
P/NAPS 0.83 0.97 1.58 1.65 2.49 1.47 0.00 - YoY % -14.43% -38.61% -4.24% -33.73% 69.39% 0.00% - Horiz. % 56.46% 65.99% 107.48% 112.24% 169.39% 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.
Comment
SOLID@300416.pdf 
