Highlights

[SOLID] YoY Annualized Quarter 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 QoQ -     -3.93%    YoY -     -45.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

446  477  595  768 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MACPIE 0.13+0.025 
 JOE 0.0450.00 
 JOE-WB 0.0150.00 
 TIGER 0.045+0.005 
 MTOUCHE 0.11+0.005 
 KNM 0.2250.00 
 MYEG 1.05-0.01 
 MAG 0.215+0.01 
 CEKD 1.03+0.075 
 BINTAI 0.43+0.05 
PARTNERS & BROKERS