Highlights

[SOLID] YoY Annualized Quarter Result on 2017-04-30 [#4]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 30-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 30-Apr-2017  [#4]
Profit Trend QoQ -     17.71%    YoY -     -13.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter 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 - 519,371
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 47.11 32.12 24.92 24.15 23.29 25.66 22.74 12.89%
  YoY % 46.67% 28.89% 3.19% 3.69% -9.24% 12.84% -
  Horiz. % 207.17% 141.25% 109.59% 106.20% 102.42% 112.84% 100.00%
EPS -1.36 0.28 0.51 0.95 1.10 1.84 1.44 -
  YoY % -585.71% -45.10% -46.32% -13.64% -40.22% 27.78% -
  Horiz. % -94.44% 19.44% 35.42% 65.97% 76.39% 127.78% 100.00%
DPS 0.00 0.00 0.15 0.26 0.51 0.01 0.00 -
  YoY % 0.00% 0.00% -42.31% -49.02% 5,000.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,500.00% 2,600.00% 5,100.00% 100.00% -
NAPS 0.2718 0.2717 0.2708 0.2660 0.2558 0.1876 0.1583 9.42%
  YoY % 0.04% 0.33% 1.80% 3.99% 36.35% 18.51% -
  Horiz. % 171.70% 171.64% 171.07% 168.04% 161.59% 118.51% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

157  203  505  1445 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.795-0.015 
 IMPIANA 0.09+0.015 
 KNM 0.24+0.01 
 SKPRES-WB 0.27-0.005 
 VS-WB 0.595+0.015 
 TFP 0.105-0.005 
 VIS 1.59+0.22 
 MINETEC-PR 0.0050.00 
 KAB 0.405-0.005 
 DESTINI 0.265+0.015 
PARTNERS & BROKERS