Highlights

[SOLID] YoY Annualized Quarter Result on 2016-01-31 [#3]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 30-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Jan-2016  [#3]
Profit Trend QoQ -     -12.20%    YoY -     -27.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 143,357 131,910 124,376 122,337 136,300 119,758 0 -
  YoY % 8.68% 6.06% 1.67% -10.24% 13.81% 0.00% -
  Horiz. % 119.71% 110.15% 103.86% 102.15% 113.81% 100.00% -
PBT 2,274 5,430 6,854 10,513 13,833 10,317 0 -
  YoY % -58.11% -20.77% -34.80% -24.00% 34.08% 0.00% -
  Horiz. % 22.05% 52.64% 66.44% 101.90% 134.08% 100.00% -
Tax -765 -1,938 -2,713 -3,326 -3,665 -3,357 0 -
  YoY % 60.52% 28.55% 18.44% 9.24% -9.17% 0.00% -
  Horiz. % 22.80% 57.74% 80.82% 99.09% 109.17% 100.00% -
NP 1,509 3,492 4,141 7,186 10,168 6,960 0 -
  YoY % -56.78% -15.68% -42.37% -29.32% 46.09% 0.00% -
  Horiz. % 21.69% 50.17% 59.50% 103.26% 146.09% 100.00% -
NP to SH 1,509 3,486 4,172 7,340 10,145 6,936 0 -
  YoY % -56.71% -16.43% -43.16% -27.65% 46.27% 0.00% -
  Horiz. % 21.76% 50.27% 60.15% 105.82% 146.27% 100.00% -
Tax Rate 33.65 % 35.70 % 39.58 % 31.64 % 26.50 % 32.54 % - % -
  YoY % -5.74% -9.80% 25.09% 19.40% -18.56% 0.00% -
  Horiz. % 103.41% 109.71% 121.63% 97.23% 81.44% 100.00% -
Total Cost 141,848 128,418 120,234 115,150 126,132 112,798 0 -
  YoY % 10.46% 6.81% 4.42% -8.71% 11.82% 0.00% -
  Horiz. % 125.75% 113.85% 106.59% 102.09% 111.82% 100.00% -
Net Worth 141,141 140,599 135,755 133,949 96,050 78,295 - -
  YoY % 0.39% 3.57% 1.35% 39.46% 22.68% 0.00% -
  Horiz. % 180.27% 179.58% 173.39% 171.08% 122.68% 100.00% -
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div - - 662 - 20 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 3,309.46% 0.00% 100.00% - -
Div Payout % - % - % 15.87 % - % 0.20 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 7,935.00% 0.00% 100.00% - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 141,141 140,599 135,755 133,949 96,050 78,295 - -
  YoY % 0.39% 3.57% 1.35% 39.46% 22.68% 0.00% -
  Horiz. % 180.27% 179.58% 173.39% 171.08% 122.68% 100.00% -
NOSH 392,060 390,554 165,555 163,353 150,078 132,704 - -
  YoY % 0.39% 135.91% 1.35% 8.84% 13.09% 0.00% -
  Horiz. % 295.44% 294.30% 124.76% 123.10% 113.09% 100.00% -
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 1.05 % 2.65 % 3.33 % 5.87 % 7.46 % 5.81 % - % -
  YoY % -60.38% -20.42% -43.27% -21.31% 28.40% 0.00% -
  Horiz. % 18.07% 45.61% 57.31% 101.03% 128.40% 100.00% -
ROE 1.07 % 2.48 % 3.07 % 5.48 % 10.56 % 8.86 % - % -
  YoY % -56.85% -19.22% -43.98% -48.11% 19.19% 0.00% -
  Horiz. % 12.08% 27.99% 34.65% 61.85% 119.19% 100.00% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 36.57 33.78 75.13 74.89 90.82 90.24 - -
  YoY % 8.26% -55.04% 0.32% -17.54% 0.64% 0.00% -
  Horiz. % 40.53% 37.43% 83.26% 82.99% 100.64% 100.00% -
EPS 0.35 0.89 2.52 4.49 6.76 5.23 0.00 -
  YoY % -60.67% -64.68% -43.88% -33.58% 29.25% 0.00% -
  Horiz. % 6.69% 17.02% 48.18% 85.85% 129.25% 100.00% -
DPS 0.00 0.00 0.40 0.00 0.01 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 4,000.00% 0.00% 100.00% - -
NAPS 0.3600 0.3600 0.8200 0.8200 0.6400 0.5900 - -
  YoY % 0.00% -56.10% 0.00% 28.13% 8.47% 0.00% -
  Horiz. % 61.02% 61.02% 138.98% 138.98% 108.47% 100.00% -
Adjusted Per Share Value based on latest NOSH - 393,271
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 36.45 33.54 31.63 31.11 34.66 30.45 - -
  YoY % 8.68% 6.04% 1.67% -10.24% 13.83% 0.00% -
  Horiz. % 119.70% 110.15% 103.88% 102.17% 113.83% 100.00% -
EPS 0.38 0.89 1.06 1.87 2.58 1.76 0.00 -
  YoY % -57.30% -16.04% -43.32% -27.52% 46.59% 0.00% -
  Horiz. % 21.59% 50.57% 60.23% 106.25% 146.59% 100.00% -
DPS 0.00 0.00 0.17 0.00 0.01 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,700.00% 0.00% 100.00% - -
NAPS 0.3589 0.3575 0.3452 0.3406 0.2442 0.1991 - -
  YoY % 0.39% 3.56% 1.35% 39.48% 22.65% 0.00% -
  Horiz. % 180.26% 179.56% 173.38% 171.07% 122.65% 100.00% -
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 - -
Price 0.3100 0.3300 1.3400 1.3900 1.6400 0.6550 0.0000 -
P/RPS 0.85 0.98 1.78 1.86 1.81 0.73 0.00 -
  YoY % -13.27% -44.94% -4.30% 2.76% 147.95% 0.00% -
  Horiz. % 116.44% 134.25% 243.84% 254.79% 247.95% 100.00% -
P/EPS 80.52 36.96 53.17 30.93 24.26 12.53 0.00 -
  YoY % 117.86% -30.49% 71.90% 27.49% 93.62% 0.00% -
  Horiz. % 642.62% 294.97% 424.34% 246.85% 193.62% 100.00% -
EY 1.24 2.71 1.88 3.23 4.12 7.98 0.00 -
  YoY % -54.24% 44.15% -41.80% -21.60% -48.37% 0.00% -
  Horiz. % 15.54% 33.96% 23.56% 40.48% 51.63% 100.00% -
DY 0.00 0.00 0.30 0.00 0.01 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 3,000.00% 0.00% 100.00% - -
P/NAPS 0.86 0.92 1.63 1.70 2.56 1.11 0.00 -
  YoY % -6.52% -43.56% -4.12% -33.59% 130.63% 0.00% -
  Horiz. % 77.48% 82.88% 146.85% 153.15% 230.63% 100.00% -
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 21/03/19 20/03/18 28/03/17 30/03/16 24/03/15 25/03/14 - -
Price 0.2900 0.3450 1.2700 1.3700 1.6100 0.8300 0.0000 -
P/RPS 0.79 1.02 1.69 1.83 1.77 0.92 0.00 -
  YoY % -22.55% -39.64% -7.65% 3.39% 92.39% 0.00% -
  Horiz. % 85.87% 110.87% 183.70% 198.91% 192.39% 100.00% -
P/EPS 75.33 38.64 50.40 30.49 23.82 15.88 0.00 -
  YoY % 94.95% -23.33% 65.30% 28.00% 50.00% 0.00% -
  Horiz. % 474.37% 243.32% 317.38% 192.00% 150.00% 100.00% -
EY 1.33 2.59 1.98 3.28 4.20 6.30 0.00 -
  YoY % -48.65% 30.81% -39.63% -21.90% -33.33% 0.00% -
  Horiz. % 21.11% 41.11% 31.43% 52.06% 66.67% 100.00% -
DY 0.00 0.00 0.31 0.00 0.01 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 3,100.00% 0.00% 100.00% - -
P/NAPS 0.81 0.96 1.55 1.67 2.52 1.41 0.00 -
  YoY % -15.62% -38.06% -7.19% -33.73% 78.72% 0.00% -
  Horiz. % 57.45% 68.09% 109.93% 118.44% 178.72% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers