Highlights

[SOLID] YoY Annualized Quarter Result on 2017-07-31 [#1]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 27-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Jul-2017  [#1]
Profit Trend QoQ -     -49.91%    YoY -     -46.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 294,488 260,228 117,972 129,864 118,512 113,304 125,936 15.19%
  YoY % 13.17% 120.58% -9.16% 9.58% 4.60% -10.03% -
  Horiz. % 233.84% 206.64% 93.68% 103.12% 94.10% 89.97% 100.00%
PBT 10,748 5,084 1,356 3,864 6,804 8,120 12,020 -1.85%
  YoY % 111.41% 274.93% -64.91% -43.21% -16.21% -32.45% -
  Horiz. % 89.42% 42.30% 11.28% 32.15% 56.61% 67.55% 100.00%
Tax -380 -340 -812 -1,384 -2,184 -2,292 -3,152 -29.69%
  YoY % -11.76% 58.13% 41.33% 36.63% 4.71% 27.28% -
  Horiz. % 12.06% 10.79% 25.76% 43.91% 69.29% 72.72% 100.00%
NP 10,368 4,744 544 2,480 4,620 5,828 8,868 2.64%
  YoY % 118.55% 772.06% -78.06% -46.32% -20.73% -34.28% -
  Horiz. % 116.91% 53.50% 6.13% 27.97% 52.10% 65.72% 100.00%
NP to SH 10,360 3,900 544 2,460 4,620 5,836 8,936 2.49%
  YoY % 165.64% 616.91% -77.89% -46.75% -20.84% -34.69% -
  Horiz. % 115.94% 43.64% 6.09% 27.53% 51.70% 65.31% 100.00%
Tax Rate 3.54 % 6.69 % 59.88 % 35.82 % 32.10 % 28.23 % 26.22 % -28.35%
  YoY % -47.09% -88.83% 67.17% 11.59% 13.71% 7.67% -
  Horiz. % 13.50% 25.51% 228.38% 136.61% 122.43% 107.67% 100.00%
Total Cost 284,120 255,484 117,428 127,384 113,892 107,476 117,068 15.91%
  YoY % 11.21% 117.57% -7.82% 11.85% 5.97% -8.19% -
  Horiz. % 242.70% 218.24% 100.31% 108.81% 97.29% 91.81% 100.00%
Net Worth 146,626 141,190 140,880 137,959 135,300 112,596 92,958 7.88%
  YoY % 3.85% 0.22% 2.12% 1.97% 20.16% 21.13% -
  Horiz. % 157.73% 151.89% 151.55% 148.41% 145.55% 121.13% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 146,626 141,190 140,880 137,959 135,300 112,596 92,958 7.88%
  YoY % 3.85% 0.22% 2.12% 1.97% 20.16% 21.13% -
  Horiz. % 157.73% 151.89% 151.55% 148.41% 145.55% 121.13% 100.00%
NOSH 396,289 392,197 391,336 166,216 165,000 158,586 149,932 17.57%
  YoY % 1.04% 0.22% 135.44% 0.74% 4.04% 5.77% -
  Horiz. % 264.31% 261.58% 261.01% 110.86% 110.05% 105.77% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 3.52 % 1.82 % 0.46 % 1.91 % 3.90 % 5.14 % 7.04 % -10.90%
  YoY % 93.41% 295.65% -75.92% -51.03% -24.12% -26.99% -
  Horiz. % 50.00% 25.85% 6.53% 27.13% 55.40% 73.01% 100.00%
ROE 7.07 % 2.76 % 0.39 % 1.78 % 3.41 % 5.18 % 9.61 % -4.98%
  YoY % 156.16% 607.69% -78.09% -47.80% -34.17% -46.10% -
  Horiz. % 73.57% 28.72% 4.06% 18.52% 35.48% 53.90% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 74.31 66.35 30.15 78.13 71.83 71.45 83.99 -2.02%
  YoY % 12.00% 120.07% -61.41% 8.77% 0.53% -14.93% -
  Horiz. % 88.47% 79.00% 35.90% 93.02% 85.52% 85.07% 100.00%
EPS 2.60 1.00 0.12 1.48 2.80 3.68 5.96 -12.90%
  YoY % 160.00% 733.33% -91.89% -47.14% -23.91% -38.26% -
  Horiz. % 43.62% 16.78% 2.01% 24.83% 46.98% 61.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3700 0.3600 0.3600 0.8300 0.8200 0.7100 0.6200 -8.24%
  YoY % 2.78% 0.00% -56.63% 1.22% 15.49% 14.52% -
  Horiz. % 59.68% 58.06% 58.06% 133.87% 132.26% 114.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 56.70 50.10 22.71 25.00 22.82 21.82 24.25 15.19%
  YoY % 13.17% 120.61% -9.16% 9.55% 4.58% -10.02% -
  Horiz. % 233.81% 206.60% 93.65% 103.09% 94.10% 89.98% 100.00%
EPS 1.99 0.75 0.10 0.47 0.89 1.12 1.72 2.46%
  YoY % 165.33% 650.00% -78.72% -47.19% -20.54% -34.88% -
  Horiz. % 115.70% 43.60% 5.81% 27.33% 51.74% 65.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2823 0.2718 0.2713 0.2656 0.2605 0.2168 0.1790 7.88%
  YoY % 3.86% 0.18% 2.15% 1.96% 20.16% 21.12% -
  Horiz. % 157.71% 151.84% 151.56% 148.38% 145.53% 121.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.2150 0.2850 0.3150 1.2600 1.3000 1.6800 0.8800 -
P/RPS 0.29 0.43 1.04 1.61 1.81 2.35 1.05 -19.29%
  YoY % -32.56% -58.65% -35.40% -11.05% -22.98% 123.81% -
  Horiz. % 27.62% 40.95% 99.05% 153.33% 172.38% 223.81% 100.00%
P/EPS 8.22 28.66 226.60 85.14 46.43 45.65 14.77 -9.30%
  YoY % -71.32% -87.35% 166.15% 83.37% 1.71% 209.07% -
  Horiz. % 55.65% 194.04% 1,534.19% 576.44% 314.35% 309.07% 100.00%
EY 12.16 3.49 0.44 1.17 2.15 2.19 6.77 10.24%
  YoY % 248.42% 693.18% -62.39% -45.58% -1.83% -67.65% -
  Horiz. % 179.62% 51.55% 6.50% 17.28% 31.76% 32.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.58 0.79 0.87 1.52 1.59 2.37 1.42 -13.85%
  YoY % -26.58% -9.20% -42.76% -4.40% -32.91% 66.90% -
  Horiz. % 40.85% 55.63% 61.27% 107.04% 111.97% 166.90% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 29/09/20 26/09/19 27/09/18 27/09/17 27/09/16 22/09/15 25/09/14 -
Price 0.2000 0.2550 0.3150 1.0300 1.3300 1.6500 0.8850 -
P/RPS 0.27 0.38 1.04 1.32 1.85 2.31 1.05 -20.24%
  YoY % -28.95% -63.46% -21.21% -28.65% -19.91% 120.00% -
  Horiz. % 25.71% 36.19% 99.05% 125.71% 176.19% 220.00% 100.00%
P/EPS 7.65 25.64 226.60 69.59 47.50 44.84 14.85 -10.46%
  YoY % -70.16% -88.68% 225.62% 46.51% 5.93% 201.95% -
  Horiz. % 51.52% 172.66% 1,525.93% 468.62% 319.87% 301.95% 100.00%
EY 13.07 3.90 0.44 1.44 2.11 2.23 6.73 11.69%
  YoY % 235.13% 786.36% -69.44% -31.75% -5.38% -66.86% -
  Horiz. % 194.21% 57.95% 6.54% 21.40% 31.35% 33.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.71 0.87 1.24 1.62 2.32 1.43 -14.97%
  YoY % -23.94% -18.39% -29.84% -23.46% -30.17% 62.24% -
  Horiz. % 37.76% 49.65% 60.84% 86.71% 113.29% 162.24% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

376  392  532  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.235-0.055 
 KANGER 0.020.00 
 AIRASIA 0.615-0.005 
 KOMARK 0.15+0.015 
 AHB 0.13-0.015 
 DNEX 0.865+0.025 
 ICONIC 0.30+0.02 
 IMPIANA 0.055-0.005 
 MQTECH 0.07-0.01 
 XOXNET 0.040.00 
PARTNERS & BROKERS