Highlights

[SOLID] YoY Annual (Unaudited) Result on 2019-04-30 [#4]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 27-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 30-Apr-2019  [#4]
Profit Trend YoY -     -45.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 244,678 166,819 129,415 125,447 120,953 133,282 118,081 12.90%
  YoY % 46.67% 28.90% 3.16% 3.72% -9.25% 12.87% -
  Horiz. % 207.21% 141.28% 109.60% 106.24% 102.43% 112.87% 100.00%
PBT -5,456 2,447 4,486 7,856 8,473 13,292 10,925 -
  YoY % -322.97% -45.45% -42.90% -7.28% -36.25% 21.67% -
  Horiz. % -49.94% 22.40% 41.06% 71.91% 77.56% 121.67% 100.00%
Tax -1,206 -788 -1,814 -2,965 -2,912 -3,798 -3,481 -16.18%
  YoY % -53.05% 56.56% 38.82% -1.82% 23.33% -9.11% -
  Horiz. % 34.65% 22.64% 52.11% 85.18% 83.65% 109.11% 100.00%
NP -6,662 1,659 2,672 4,891 5,561 9,494 7,444 -
  YoY % -501.57% -37.91% -45.37% -12.05% -41.43% 27.54% -
  Horiz. % -89.49% 22.29% 35.89% 65.70% 74.70% 127.54% 100.00%
NP to SH -7,079 1,450 2,661 4,911 5,707 9,546 7,454 -
  YoY % -588.21% -45.51% -45.82% -13.95% -40.22% 28.07% -
  Horiz. % -94.97% 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 % 0.00% -20.38% 7.15% 9.81% 20.30% -10.33% -
  Horiz. % 0.00% 101.07% 126.93% 118.46% 107.88% 89.67% 100.00%
Total Cost 251,340 165,160 126,743 120,556 115,392 123,788 110,637 14.64%
  YoY % 52.18% 30.31% 5.13% 4.48% -6.78% 11.89% -
  Horiz. % 227.18% 149.28% 114.56% 108.97% 104.30% 111.89% 100.00%
Net Worth 141,166 141,116 140,641 138,173 132,835 97,428 82,213 9.42%
  YoY % 0.04% 0.34% 1.79% 4.02% 36.34% 18.51% -
  Horiz. % 171.71% 171.65% 171.07% 168.07% 161.57% 118.51% 100.00%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div - - 781 1,331 2,623 44 - -
  YoY % 0.00% 0.00% -41.33% -49.24% 5,735.32% 0.00% -
  Horiz. % 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% 8.26% -41.02% 9,682.98% 0.00% -
  Horiz. % 0.00% 0.00% 6,246.81% 5,770.21% 9,782.98% 100.00% -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 141,166 141,116 140,641 138,173 132,835 97,428 82,213 9.42%
  YoY % 0.04% 0.34% 1.79% 4.02% 36.34% 18.51% -
  Horiz. % 171.71% 171.65% 171.07% 168.07% 161.57% 118.51% 100.00%
NOSH 392,130 391,989 390,670 166,474 163,994 149,889 137,022 19.13%
  YoY % 0.04% 0.34% 134.67% 1.51% 9.41% 9.39% -
  Horiz. % 286.18% 286.08% 285.11% 121.49% 119.68% 109.39% 100.00%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin -2.72 % 0.99 % 2.06 % 3.90 % 4.60 % 7.12 % 6.30 % -
  YoY % -374.75% -51.94% -47.18% -15.22% -35.39% 13.02% -
  Horiz. % -43.17% 15.71% 32.70% 61.90% 73.02% 113.02% 100.00%
ROE -5.01 % 1.03 % 1.89 % 3.55 % 4.30 % 9.80 % 9.07 % -
  YoY % -586.41% -45.50% -46.76% -17.44% -56.12% 8.05% -
  Horiz. % -55.24% 11.36% 20.84% 39.14% 47.41% 108.05% 100.00%
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 62.40 42.56 33.13 75.36 73.75 88.92 86.18 -5.23%
  YoY % 46.62% 28.46% -56.04% 2.18% -17.06% 3.18% -
  Horiz. % 72.41% 49.39% 38.44% 87.44% 85.58% 103.18% 100.00%
EPS -1.81 0.37 0.68 2.95 3.51 6.36 5.44 -
  YoY % -589.19% -45.59% -76.95% -15.95% -44.81% 16.91% -
  Horiz. % -33.27% 6.80% 12.50% 54.23% 64.52% 116.91% 100.00%
DPS 0.00 0.00 0.20 0.80 1.60 0.03 0.00 -
  YoY % 0.00% 0.00% -75.00% -50.00% 5,233.33% 0.00% -
  Horiz. % 0.00% 0.00% 666.67% 2,666.67% 5,333.33% 100.00% -
NAPS 0.3600 0.3600 0.3600 0.8300 0.8100 0.6500 0.6000 -8.15%
  YoY % 0.00% 0.00% -56.63% 2.47% 24.62% 8.33% -
  Horiz. % 60.00% 60.00% 60.00% 138.33% 135.00% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 406,644
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 60.17 41.02 31.83 30.85 29.74 32.78 29.04 12.90%
  YoY % 46.68% 28.87% 3.18% 3.73% -9.27% 12.88% -
  Horiz. % 207.20% 141.25% 109.61% 106.23% 102.41% 112.88% 100.00%
EPS -1.74 0.36 0.65 1.21 1.40 2.35 1.83 -
  YoY % -583.33% -44.62% -46.28% -13.57% -40.43% 28.42% -
  Horiz. % -95.08% 19.67% 35.52% 66.12% 76.50% 128.42% 100.00%
DPS 0.00 0.00 0.19 0.33 0.65 0.01 0.00 -
  YoY % 0.00% 0.00% -42.42% -49.23% 6,400.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,900.00% 3,300.00% 6,500.00% 100.00% -
NAPS 0.3472 0.3470 0.3459 0.3398 0.3267 0.2396 0.2022 9.42%
  YoY % 0.06% 0.32% 1.80% 4.01% 36.35% 18.50% -
  Horiz. % 171.71% 171.61% 171.07% 168.05% 161.57% 118.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 0.3050 0.2900 0.3500 1.2300 1.3300 1.4900 0.8500 -
P/RPS 0.49 0.68 1.06 1.63 1.80 1.68 0.99 -11.05%
  YoY % -27.94% -35.85% -34.97% -9.44% 7.14% 69.70% -
  Horiz. % 49.49% 68.69% 107.07% 164.65% 181.82% 169.70% 100.00%
P/EPS -16.89 78.40 51.38 41.69 38.22 23.40 15.63 -
  YoY % -121.54% 52.59% 23.24% 9.08% 63.33% 49.71% -
  Horiz. % -108.06% 501.60% 328.73% 266.73% 244.53% 149.71% 100.00%
EY -5.92 1.28 1.95 2.40 2.62 4.27 6.40 -
  YoY % -562.50% -34.36% -18.75% -8.40% -38.64% -33.28% -
  Horiz. % -92.50% 20.00% 30.47% 37.50% 40.94% 66.72% 100.00%
DY 0.00 0.00 0.57 0.65 1.20 0.02 0.00 -
  YoY % 0.00% 0.00% -12.31% -45.83% 5,900.00% 0.00% -
  Horiz. % 0.00% 0.00% 2,850.00% 3,250.00% 6,000.00% 100.00% -
P/NAPS 0.85 0.81 0.97 1.48 1.64 2.29 1.42 -8.19%
  YoY % 4.94% -16.49% -34.46% -9.76% -28.38% 61.27% -
  Horiz. % 59.86% 57.04% 68.31% 104.23% 115.49% 161.27% 100.00%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/07/20 27/06/19 27/06/18 30/06/17 29/06/16 29/06/15 26/06/14 -
Price 0.2150 0.3000 0.3500 1.3100 1.3400 1.6200 0.8850 -
P/RPS 0.34 0.70 1.06 1.74 1.82 1.82 1.03 -16.85%
  YoY % -51.43% -33.96% -39.08% -4.40% 0.00% 76.70% -
  Horiz. % 33.01% 67.96% 102.91% 168.93% 176.70% 176.70% 100.00%
P/EPS -11.91 81.10 51.38 44.41 38.51 25.44 16.27 -
  YoY % -114.69% 57.84% 15.69% 15.32% 51.38% 56.36% -
  Horiz. % -73.20% 498.46% 315.80% 272.96% 236.69% 156.36% 100.00%
EY -8.40 1.23 1.95 2.25 2.60 3.93 6.15 -
  YoY % -782.93% -36.92% -13.33% -13.46% -33.84% -36.10% -
  Horiz. % -136.59% 20.00% 31.71% 36.59% 42.28% 63.90% 100.00%
DY 0.00 0.00 0.57 0.61 1.19 0.02 0.00 -
  YoY % 0.00% 0.00% -6.56% -48.74% 5,850.00% 0.00% -
  Horiz. % 0.00% 0.00% 2,850.00% 3,050.00% 5,950.00% 100.00% -
P/NAPS 0.60 0.83 0.97 1.58 1.65 2.49 1.47 -13.86%
  YoY % -27.71% -14.43% -38.61% -4.24% -33.73% 69.39% -
  Horiz. % 40.82% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

434  303  629  1098 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.125+0.01 
 BINTAI 0.835+0.04 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 SOLUTN 1.28+0.01 
 TNLOGIS 0.875+0.11 
 TDM 0.295+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS