Highlights

[SOLID] YoY Annualized Quarter Result on 2018-01-31 [#3]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 20-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Jan-2018  [#3]
Profit Trend QoQ -     47.24%    YoY -     -16.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 305,069 267,433 143,357 131,910 124,376 122,337 136,300 14.36%
  YoY % 14.07% 86.55% 8.68% 6.06% 1.67% -10.24% -
  Horiz. % 223.82% 196.21% 105.18% 96.78% 91.25% 89.76% 100.00%
PBT 14,932 3,305 2,274 5,430 6,854 10,513 13,833 1.28%
  YoY % 351.75% 45.31% -58.11% -20.77% -34.80% -24.00% -
  Horiz. % 107.94% 23.89% 16.44% 39.26% 49.55% 76.00% 100.00%
Tax -881 -604 -765 -1,938 -2,713 -3,326 -3,665 -21.13%
  YoY % -45.92% 21.08% 60.52% 28.55% 18.44% 9.24% -
  Horiz. % 24.05% 16.48% 20.88% 52.89% 74.03% 90.76% 100.00%
NP 14,050 2,701 1,509 3,492 4,141 7,186 10,168 5.53%
  YoY % 420.14% 78.98% -56.78% -15.68% -42.37% -29.32% -
  Horiz. % 138.19% 26.57% 14.84% 34.34% 40.73% 70.68% 100.00%
NP to SH 14,053 2,116 1,509 3,486 4,172 7,340 10,145 5.58%
  YoY % 564.15% 40.19% -56.71% -16.43% -43.16% -27.65% -
  Horiz. % 138.52% 20.86% 14.88% 34.37% 41.12% 72.35% 100.00%
Tax Rate 5.90 % 18.27 % 33.65 % 35.70 % 39.58 % 31.64 % 26.50 % -22.13%
  YoY % -67.71% -45.71% -5.74% -9.80% 25.09% 19.40% -
  Horiz. % 22.26% 68.94% 126.98% 134.72% 149.36% 119.40% 100.00%
Total Cost 291,018 264,732 141,848 128,418 120,234 115,150 126,132 14.94%
  YoY % 9.93% 86.63% 10.46% 6.81% 4.42% -8.71% -
  Horiz. % 230.73% 209.88% 112.46% 101.81% 95.32% 91.29% 100.00%
Net Worth 178,330 149,009 141,141 140,599 135,755 133,949 96,050 10.85%
  YoY % 19.68% 5.57% 0.39% 3.57% 1.35% 39.46% -
  Horiz. % 185.66% 155.14% 146.95% 146.38% 141.34% 139.46% 100.00%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - - - 662 - 20 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 7,935.00% 0.00% 100.00%
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 178,330 149,009 141,141 140,599 135,755 133,949 96,050 10.85%
  YoY % 19.68% 5.57% 0.39% 3.57% 1.35% 39.46% -
  Horiz. % 185.66% 155.14% 146.95% 146.38% 141.34% 139.46% 100.00%
NOSH 396,289 392,130 392,060 390,554 165,555 163,353 150,078 17.55%
  YoY % 1.06% 0.02% 0.39% 135.91% 1.35% 8.84% -
  Horiz. % 264.05% 261.28% 261.24% 260.23% 110.31% 108.84% 100.00%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 4.61 % 1.01 % 1.05 % 2.65 % 3.33 % 5.87 % 7.46 % -7.70%
  YoY % 356.44% -3.81% -60.38% -20.42% -43.27% -21.31% -
  Horiz. % 61.80% 13.54% 14.08% 35.52% 44.64% 78.69% 100.00%
ROE 7.88 % 1.42 % 1.07 % 2.48 % 3.07 % 5.48 % 10.56 % -4.76%
  YoY % 454.93% 32.71% -56.85% -19.22% -43.98% -48.11% -
  Horiz. % 74.62% 13.45% 10.13% 23.48% 29.07% 51.89% 100.00%
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 76.98 68.20 36.57 33.78 75.13 74.89 90.82 -2.72%
  YoY % 12.87% 86.49% 8.26% -55.04% 0.32% -17.54% -
  Horiz. % 84.76% 75.09% 40.27% 37.19% 82.72% 82.46% 100.00%
EPS 3.55 0.53 0.35 0.89 2.52 4.49 6.76 -10.17%
  YoY % 569.81% 51.43% -60.67% -64.68% -43.88% -33.58% -
  Horiz. % 52.51% 7.84% 5.18% 13.17% 37.28% 66.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.40 0.00 0.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 4,000.00% 0.00% 100.00%
NAPS 0.4500 0.3800 0.3600 0.3600 0.8200 0.8200 0.6400 -5.70%
  YoY % 18.42% 5.56% 0.00% -56.10% 0.00% 28.13% -
  Horiz. % 70.31% 59.38% 56.25% 56.25% 128.12% 128.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 58.74 51.49 27.60 25.40 23.95 23.55 26.24 14.36%
  YoY % 14.08% 86.56% 8.66% 6.05% 1.70% -10.25% -
  Horiz. % 223.86% 196.23% 105.18% 96.80% 91.27% 89.75% 100.00%
EPS 2.71 0.41 0.29 0.67 0.80 1.41 1.95 5.63%
  YoY % 560.98% 41.38% -56.72% -16.25% -43.26% -27.69% -
  Horiz. % 138.97% 21.03% 14.87% 34.36% 41.03% 72.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.13 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3434 0.2869 0.2718 0.2707 0.2614 0.2579 0.1849 10.86%
  YoY % 19.69% 5.56% 0.41% 3.56% 1.36% 39.48% -
  Horiz. % 185.72% 155.16% 147.00% 146.40% 141.37% 139.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.1950 0.2600 0.3100 0.3300 1.3400 1.3900 1.6400 -
P/RPS 0.25 0.38 0.85 0.98 1.78 1.86 1.81 -28.08%
  YoY % -34.21% -55.29% -13.27% -44.94% -4.30% 2.76% -
  Horiz. % 13.81% 20.99% 46.96% 54.14% 98.34% 102.76% 100.00%
P/EPS 5.50 48.18 80.52 36.96 53.17 30.93 24.26 -21.90%
  YoY % -88.58% -40.16% 117.86% -30.49% 71.90% 27.49% -
  Horiz. % 22.67% 198.60% 331.90% 152.35% 219.17% 127.49% 100.00%
EY 18.19 2.08 1.24 2.71 1.88 3.23 4.12 28.05%
  YoY % 774.52% 67.74% -54.24% 44.15% -41.80% -21.60% -
  Horiz. % 441.50% 50.49% 30.10% 65.78% 45.63% 78.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.30 0.00 0.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 3,000.00% 0.00% 100.00%
P/NAPS 0.43 0.68 0.86 0.92 1.63 1.70 2.56 -25.70%
  YoY % -36.76% -20.93% -6.52% -43.56% -4.12% -33.59% -
  Horiz. % 16.80% 26.56% 33.59% 35.94% 63.67% 66.41% 100.00%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date - 30/04/20 21/03/19 20/03/18 28/03/17 30/03/16 24/03/15 -
Price 0.2250 0.3050 0.2900 0.3450 1.2700 1.3700 1.6100 -
P/RPS 0.29 0.45 0.79 1.02 1.69 1.83 1.77 -26.01%
  YoY % -35.56% -43.04% -22.55% -39.64% -7.65% 3.39% -
  Horiz. % 16.38% 25.42% 44.63% 57.63% 95.48% 103.39% 100.00%
P/EPS 6.34 56.52 75.33 38.64 50.40 30.49 23.82 -19.78%
  YoY % -88.78% -24.97% 94.95% -23.33% 65.30% 28.00% -
  Horiz. % 26.62% 237.28% 316.25% 162.22% 211.59% 128.00% 100.00%
EY 15.76 1.77 1.33 2.59 1.98 3.28 4.20 24.63%
  YoY % 790.40% 33.08% -48.65% 30.81% -39.63% -21.90% -
  Horiz. % 375.24% 42.14% 31.67% 61.67% 47.14% 78.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.31 0.00 0.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 3,100.00% 0.00% 100.00%
P/NAPS 0.50 0.80 0.81 0.96 1.55 1.67 2.52 -23.61%
  YoY % -37.50% -1.23% -15.62% -38.06% -7.19% -33.73% -
  Horiz. % 19.84% 31.75% 32.14% 38.10% 61.51% 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.
 


TOP ARTICLES

1. 顶级手套业绩逊色 目标价砍至1.68令吉 星洲日報/投資致富‧企業故事
2. 云顶双雄满手“烂牌” 林国泰如何吃糊? 星洲日報/投資致富‧企業故事
3. 投资马股看何方 冷眼亲声解答 【冷眼专栏】漫漫投资路
4. China has overtaken USA - Koon Yew Yin Koon Yew Yin's Blog
5. Symlife - Race for Control, Who will Win? Symphony Life - Race for Control
6. What happened to Evergrande and its impacts to the steel industry Shiba Capital
7. Top Glove Corporation Berhad - Missing Expectations PublicInvest Research
8. VS Industry - Uptrend Begin? Nott Invest
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
 
 

604  318  523  831 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.02-0.005 
 SERBADK 0.365+0.05 
 PASUKGB 0.075-0.015 
 YONGTAI 0.14-0.02 
 KNM 0.250.00 
 TFP 0.185-0.03 
 DNEX 0.765+0.005 
 EAH 0.020.00 
 TIGER-OR 0.0050.00 
 KANGER 0.050.00 
PARTNERS & BROKERS