Highlights

[SOLID] YoY Annualized Quarter Result on 2017-01-31 [#3]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 28-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Jan-2017  [#3]
Profit Trend QoQ -     -17.26%    YoY -     -43.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 267,433 143,357 131,910 124,376 122,337 136,300 119,758 14.32%
  YoY % 86.55% 8.68% 6.06% 1.67% -10.24% 13.81% -
  Horiz. % 223.31% 119.71% 110.15% 103.86% 102.15% 113.81% 100.00%
PBT 3,305 2,274 5,430 6,854 10,513 13,833 10,317 -17.27%
  YoY % 45.31% -58.11% -20.77% -34.80% -24.00% 34.08% -
  Horiz. % 32.04% 22.05% 52.64% 66.44% 101.90% 134.08% 100.00%
Tax -604 -765 -1,938 -2,713 -3,326 -3,665 -3,357 -24.86%
  YoY % 21.08% 60.52% 28.55% 18.44% 9.24% -9.17% -
  Horiz. % 17.99% 22.80% 57.74% 80.82% 99.09% 109.17% 100.00%
NP 2,701 1,509 3,492 4,141 7,186 10,168 6,960 -14.59%
  YoY % 78.98% -56.78% -15.68% -42.37% -29.32% 46.09% -
  Horiz. % 38.81% 21.69% 50.17% 59.50% 103.26% 146.09% 100.00%
NP to SH 2,116 1,509 3,486 4,172 7,340 10,145 6,936 -17.94%
  YoY % 40.19% -56.71% -16.43% -43.16% -27.65% 46.27% -
  Horiz. % 30.51% 21.76% 50.27% 60.15% 105.82% 146.27% 100.00%
Tax Rate 18.27 % 33.65 % 35.70 % 39.58 % 31.64 % 26.50 % 32.54 % -9.17%
  YoY % -45.71% -5.74% -9.80% 25.09% 19.40% -18.56% -
  Horiz. % 56.15% 103.41% 109.71% 121.63% 97.23% 81.44% 100.00%
Total Cost 264,732 141,848 128,418 120,234 115,150 126,132 112,798 15.27%
  YoY % 86.63% 10.46% 6.81% 4.42% -8.71% 11.82% -
  Horiz. % 234.69% 125.75% 113.85% 106.59% 102.09% 111.82% 100.00%
Net Worth 149,009 141,141 140,599 135,755 133,949 96,050 78,295 11.32%
  YoY % 5.57% 0.39% 3.57% 1.35% 39.46% 22.68% -
  Horiz. % 190.32% 180.27% 179.58% 173.39% 171.08% 122.68% 100.00%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - - 662 - 20 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 7,935.00% 0.00% 100.00% -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 149,009 141,141 140,599 135,755 133,949 96,050 78,295 11.32%
  YoY % 5.57% 0.39% 3.57% 1.35% 39.46% 22.68% -
  Horiz. % 190.32% 180.27% 179.58% 173.39% 171.08% 122.68% 100.00%
NOSH 392,130 392,060 390,554 165,555 163,353 150,078 132,704 19.78%
  YoY % 0.02% 0.39% 135.91% 1.35% 8.84% 13.09% -
  Horiz. % 295.49% 295.44% 294.30% 124.76% 123.10% 113.09% 100.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 1.01 % 1.05 % 2.65 % 3.33 % 5.87 % 7.46 % 5.81 % -25.28%
  YoY % -3.81% -60.38% -20.42% -43.27% -21.31% 28.40% -
  Horiz. % 17.38% 18.07% 45.61% 57.31% 101.03% 128.40% 100.00%
ROE 1.42 % 1.07 % 2.48 % 3.07 % 5.48 % 10.56 % 8.86 % -26.29%
  YoY % 32.71% -56.85% -19.22% -43.98% -48.11% 19.19% -
  Horiz. % 16.03% 12.08% 27.99% 34.65% 61.85% 119.19% 100.00%
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 68.20 36.57 33.78 75.13 74.89 90.82 90.24 -4.56%
  YoY % 86.49% 8.26% -55.04% 0.32% -17.54% 0.64% -
  Horiz. % 75.58% 40.53% 37.43% 83.26% 82.99% 100.64% 100.00%
EPS 0.53 0.35 0.89 2.52 4.49 6.76 5.23 -31.71%
  YoY % 51.43% -60.67% -64.68% -43.88% -33.58% 29.25% -
  Horiz. % 10.13% 6.69% 17.02% 48.18% 85.85% 129.25% 100.00%
DPS 0.00 0.00 0.00 0.40 0.00 0.01 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 4,000.00% 0.00% 100.00% -
NAPS 0.3800 0.3600 0.3600 0.8200 0.8200 0.6400 0.5900 -7.07%
  YoY % 5.56% 0.00% -56.10% 0.00% 28.13% 8.47% -
  Horiz. % 64.41% 61.02% 61.02% 138.98% 138.98% 108.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 405,644
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 65.93 35.34 32.52 30.66 30.16 33.60 29.52 14.32%
  YoY % 86.56% 8.67% 6.07% 1.66% -10.24% 13.82% -
  Horiz. % 223.34% 119.72% 110.16% 103.86% 102.17% 113.82% 100.00%
EPS 0.52 0.37 0.86 1.03 1.81 2.50 1.71 -17.99%
  YoY % 40.54% -56.98% -16.50% -43.09% -27.60% 46.20% -
  Horiz. % 30.41% 21.64% 50.29% 60.23% 105.85% 146.20% 100.00%
DPS 0.00 0.00 0.00 0.16 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3673 0.3479 0.3466 0.3347 0.3302 0.2368 0.1930 11.32%
  YoY % 5.58% 0.38% 3.56% 1.36% 39.44% 22.69% -
  Horiz. % 190.31% 180.26% 179.59% 173.42% 171.09% 122.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.2600 0.3100 0.3300 1.3400 1.3900 1.6400 0.6550 -
P/RPS 0.38 0.85 0.98 1.78 1.86 1.81 0.73 -10.31%
  YoY % -55.29% -13.27% -44.94% -4.30% 2.76% 147.95% -
  Horiz. % 52.05% 116.44% 134.25% 243.84% 254.79% 247.95% 100.00%
P/EPS 48.18 80.52 36.96 53.17 30.93 24.26 12.53 25.15%
  YoY % -40.16% 117.86% -30.49% 71.90% 27.49% 93.62% -
  Horiz. % 384.52% 642.62% 294.97% 424.34% 246.85% 193.62% 100.00%
EY 2.08 1.24 2.71 1.88 3.23 4.12 7.98 -20.07%
  YoY % 67.74% -54.24% 44.15% -41.80% -21.60% -48.37% -
  Horiz. % 26.07% 15.54% 33.96% 23.56% 40.48% 51.63% 100.00%
DY 0.00 0.00 0.00 0.30 0.00 0.01 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 3,000.00% 0.00% 100.00% -
P/NAPS 0.68 0.86 0.92 1.63 1.70 2.56 1.11 -7.84%
  YoY % -20.93% -6.52% -43.56% -4.12% -33.59% 130.63% -
  Horiz. % 61.26% 77.48% 82.88% 146.85% 153.15% 230.63% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 30/04/20 21/03/19 20/03/18 28/03/17 30/03/16 24/03/15 25/03/14 -
Price 0.3050 0.2900 0.3450 1.2700 1.3700 1.6100 0.8300 -
P/RPS 0.45 0.79 1.02 1.69 1.83 1.77 0.92 -11.23%
  YoY % -43.04% -22.55% -39.64% -7.65% 3.39% 92.39% -
  Horiz. % 48.91% 85.87% 110.87% 183.70% 198.91% 192.39% 100.00%
P/EPS 56.52 75.33 38.64 50.40 30.49 23.82 15.88 23.55%
  YoY % -24.97% 94.95% -23.33% 65.30% 28.00% 50.00% -
  Horiz. % 355.92% 474.37% 243.32% 317.38% 192.00% 150.00% 100.00%
EY 1.77 1.33 2.59 1.98 3.28 4.20 6.30 -19.06%
  YoY % 33.08% -48.65% 30.81% -39.63% -21.90% -33.33% -
  Horiz. % 28.10% 21.11% 41.11% 31.43% 52.06% 66.67% 100.00%
DY 0.00 0.00 0.00 0.31 0.00 0.01 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 3,100.00% 0.00% 100.00% -
P/NAPS 0.80 0.81 0.96 1.55 1.67 2.52 1.41 -9.01%
  YoY % -1.23% -15.62% -38.06% -7.19% -33.73% 78.72% -
  Horiz. % 56.74% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers