Highlights

[SOLID] YoY Annual (Unaudited) Result on 2018-04-30 [#4]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 27-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 30-Apr-2018  [#4]
Profit Trend YoY -     -45.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 304,213 244,678 166,819 129,415 125,447 120,953 133,282 14.73%
  YoY % 24.33% 46.67% 28.90% 3.16% 3.72% -9.25% -
  Horiz. % 228.25% 183.58% 125.16% 97.10% 94.12% 90.75% 100.00%
PBT 17,327 -5,456 2,447 4,486 7,856 8,473 13,292 4.51%
  YoY % 417.58% -322.97% -45.45% -42.90% -7.28% -36.25% -
  Horiz. % 130.36% -41.05% 18.41% 33.75% 59.10% 63.75% 100.00%
Tax -1,902 -1,206 -788 -1,814 -2,965 -2,912 -3,798 -10.88%
  YoY % -57.71% -53.05% 56.56% 38.82% -1.82% 23.33% -
  Horiz. % 50.08% 31.75% 20.75% 47.76% 78.07% 76.67% 100.00%
NP 15,425 -6,662 1,659 2,672 4,891 5,561 9,494 8.42%
  YoY % 331.54% -501.57% -37.91% -45.37% -12.05% -41.43% -
  Horiz. % 162.47% -70.17% 17.47% 28.14% 51.52% 58.57% 100.00%
NP to SH 15,461 -7,079 1,450 2,661 4,911 5,707 9,546 8.36%
  YoY % 318.41% -588.21% -45.51% -45.82% -13.95% -40.22% -
  Horiz. % 161.96% -74.16% 15.19% 27.88% 51.45% 59.78% 100.00%
Tax Rate 10.98 % - % 32.20 % 40.44 % 37.74 % 34.37 % 28.57 % -14.72%
  YoY % 0.00% 0.00% -20.38% 7.15% 9.81% 20.30% -
  Horiz. % 38.43% 0.00% 112.71% 141.55% 132.10% 120.30% 100.00%
Total Cost 288,788 251,340 165,160 126,743 120,556 115,392 123,788 15.15%
  YoY % 14.90% 52.18% 30.31% 5.13% 4.48% -6.78% -
  Horiz. % 233.29% 203.04% 133.42% 102.39% 97.39% 93.22% 100.00%
Net Worth 181,780 141,166 141,116 140,641 138,173 132,835 97,428 10.94%
  YoY % 28.77% 0.04% 0.34% 1.79% 4.02% 36.34% -
  Horiz. % 186.58% 144.89% 144.84% 144.35% 141.82% 136.34% 100.00%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div - - - 781 1,331 2,623 44 -
  YoY % 0.00% 0.00% 0.00% -41.33% -49.24% 5,735.32% -
  Horiz. % 0.00% 0.00% 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% 0.00% 0.00% 8.26% -41.02% 9,682.98% -
  Horiz. % 0.00% 0.00% 0.00% 6,246.81% 5,770.21% 9,782.98% 100.00%
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 181,780 141,166 141,116 140,641 138,173 132,835 97,428 10.94%
  YoY % 28.77% 0.04% 0.34% 1.79% 4.02% 36.34% -
  Horiz. % 186.58% 144.89% 144.84% 144.35% 141.82% 136.34% 100.00%
NOSH 519,371 392,130 391,989 390,670 166,474 163,994 149,889 22.99%
  YoY % 32.45% 0.04% 0.34% 134.67% 1.51% 9.41% -
  Horiz. % 346.50% 261.61% 261.52% 260.64% 111.06% 109.41% 100.00%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 5.07 % -2.72 % 0.99 % 2.06 % 3.90 % 4.60 % 7.12 % -5.50%
  YoY % 286.40% -374.75% -51.94% -47.18% -15.22% -35.39% -
  Horiz. % 71.21% -38.20% 13.90% 28.93% 54.78% 64.61% 100.00%
ROE 8.51 % -5.01 % 1.03 % 1.89 % 3.55 % 4.30 % 9.80 % -2.32%
  YoY % 269.86% -586.41% -45.50% -46.76% -17.44% -56.12% -
  Horiz. % 86.84% -51.12% 10.51% 19.29% 36.22% 43.88% 100.00%
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 58.57 62.40 42.56 33.13 75.36 73.75 88.92 -6.72%
  YoY % -6.14% 46.62% 28.46% -56.04% 2.18% -17.06% -
  Horiz. % 65.87% 70.18% 47.86% 37.26% 84.75% 82.94% 100.00%
EPS 3.41 -1.81 0.37 0.68 2.95 3.51 6.36 -9.86%
  YoY % 288.40% -589.19% -45.59% -76.95% -15.95% -44.81% -
  Horiz. % 53.62% -28.46% 5.82% 10.69% 46.38% 55.19% 100.00%
DPS 0.00 0.00 0.00 0.20 0.80 1.60 0.03 -
  YoY % 0.00% 0.00% 0.00% -75.00% -50.00% 5,233.33% -
  Horiz. % 0.00% 0.00% 0.00% 666.67% 2,666.67% 5,333.33% 100.00%
NAPS 0.3500 0.3600 0.3600 0.3600 0.8300 0.8100 0.6500 -9.79%
  YoY % -2.78% 0.00% 0.00% -56.63% 2.47% 24.62% -
  Horiz. % 53.85% 55.38% 55.38% 55.38% 127.69% 124.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 58.57 47.11 32.12 24.92 24.15 23.29 25.66 14.73%
  YoY % 24.33% 46.67% 28.89% 3.19% 3.69% -9.24% -
  Horiz. % 228.25% 183.59% 125.18% 97.12% 94.12% 90.76% 100.00%
EPS 3.41 -1.36 0.28 0.51 0.95 1.10 1.84 10.82%
  YoY % 350.74% -585.71% -45.10% -46.32% -13.64% -40.22% -
  Horiz. % 185.33% -73.91% 15.22% 27.72% 51.63% 59.78% 100.00%
DPS 0.00 0.00 0.00 0.15 0.26 0.51 0.01 -
  YoY % 0.00% 0.00% 0.00% -42.31% -49.02% 5,000.00% -
  Horiz. % 0.00% 0.00% 0.00% 1,500.00% 2,600.00% 5,100.00% 100.00%
NAPS 0.3500 0.2718 0.2717 0.2708 0.2660 0.2558 0.1876 10.94%
  YoY % 28.77% 0.04% 0.33% 1.80% 3.99% 36.35% -
  Horiz. % 186.57% 144.88% 144.83% 144.35% 141.79% 136.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 0.2750 0.3050 0.2900 0.3500 1.2300 1.3300 1.4900 -
P/RPS 0.47 0.49 0.68 1.06 1.63 1.80 1.68 -19.11%
  YoY % -4.08% -27.94% -35.85% -34.97% -9.44% 7.14% -
  Horiz. % 27.98% 29.17% 40.48% 63.10% 97.02% 107.14% 100.00%
P/EPS 9.24 -16.89 78.40 51.38 41.69 38.22 23.40 -14.33%
  YoY % 154.71% -121.54% 52.59% 23.24% 9.08% 63.33% -
  Horiz. % 39.49% -72.18% 335.04% 219.57% 178.16% 163.33% 100.00%
EY 10.82 -5.92 1.28 1.95 2.40 2.62 4.27 16.75%
  YoY % 282.77% -562.50% -34.36% -18.75% -8.40% -38.64% -
  Horiz. % 253.40% -138.64% 29.98% 45.67% 56.21% 61.36% 100.00%
DY 0.00 0.00 0.00 0.57 0.65 1.20 0.02 -
  YoY % 0.00% 0.00% 0.00% -12.31% -45.83% 5,900.00% -
  Horiz. % 0.00% 0.00% 0.00% 2,850.00% 3,250.00% 6,000.00% 100.00%
P/NAPS 0.79 0.85 0.81 0.97 1.48 1.64 2.29 -16.24%
  YoY % -7.06% 4.94% -16.49% -34.46% -9.76% -28.38% -
  Horiz. % 34.50% 37.12% 35.37% 42.36% 64.63% 71.62% 100.00%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 29/07/21 30/07/20 27/06/19 27/06/18 30/06/17 29/06/16 29/06/15 -
Price 0.2550 0.2150 0.3000 0.3500 1.3100 1.3400 1.6200 -
P/RPS 0.44 0.34 0.70 1.06 1.74 1.82 1.82 -21.06%
  YoY % 29.41% -51.43% -33.96% -39.08% -4.40% 0.00% -
  Horiz. % 24.18% 18.68% 38.46% 58.24% 95.60% 100.00% 100.00%
P/EPS 8.57 -11.91 81.10 51.38 44.41 38.51 25.44 -16.57%
  YoY % 171.96% -114.69% 57.84% 15.69% 15.32% 51.38% -
  Horiz. % 33.69% -46.82% 318.79% 201.97% 174.57% 151.38% 100.00%
EY 11.67 -8.40 1.23 1.95 2.25 2.60 3.93 19.87%
  YoY % 238.93% -782.93% -36.92% -13.33% -13.46% -33.84% -
  Horiz. % 296.95% -213.74% 31.30% 49.62% 57.25% 66.16% 100.00%
DY 0.00 0.00 0.00 0.57 0.61 1.19 0.02 -
  YoY % 0.00% 0.00% 0.00% -6.56% -48.74% 5,850.00% -
  Horiz. % 0.00% 0.00% 0.00% 2,850.00% 3,050.00% 5,950.00% 100.00%
P/NAPS 0.73 0.60 0.83 0.97 1.58 1.65 2.49 -18.48%
  YoY % 21.67% -27.71% -14.43% -38.61% -4.24% -33.73% -
  Horiz. % 29.32% 24.10% 33.33% 38.96% 63.45% 66.27% 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.
 


TOP ARTICLES

1. WHY DIRECTORS/INSIDERS OF PALM OIL COMPANIES ARE BUYING THEIR PALM OIL COMPANY SHARES LIKE NO TOMORROW ONE BY ONE ALL SO VERY VERY VERY BULLISH??? THE INVESTMENT APPROACH OF CALVIN TAN
2. Able Global Bhd - Strong and Steady Rakuten Trade Research Reports
3. JAYA TIASA (4383) Excellent Results YoY Up 152.05% & QoQ Up 169.94%, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Market Strategy - Capital Market Masterplan 3 - Laying The Groundwork PublicInvest Research
5. Only Pfizer for under-17 even though all Covid-19 vaccines safe, Parliament told save malaysia!
6. JHM Consolidation - Gradual Improvements Kenanga Research & Investment
7. D&O(7204)小分享 [12Invest] - 我要投资
8. BursaRangers Daily Technical Picks (24 September 2021) BursaRangers Daily Technical Picks
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2306 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.760.00 
 UCREST 0.290.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.2250.00 
 3A 0.9950.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.150.00 
 GHLSYS 1.850.00 
PARTNERS & BROKERS