Highlights

[SOLID] YoY Annualized Quarter Result on 2018-07-31 [#1]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 27-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Jul-2018  [#1]
Profit Trend QoQ -     -79.56%    YoY -     -77.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 233,780 294,488 260,228 117,972 129,864 118,512 113,304 12.82%
  YoY % -20.61% 13.17% 120.58% -9.16% 9.58% 4.60% -
  Horiz. % 206.33% 259.91% 229.67% 104.12% 114.62% 104.60% 100.00%
PBT 5,080 10,748 5,084 1,356 3,864 6,804 8,120 -7.51%
  YoY % -52.74% 111.41% 274.93% -64.91% -43.21% -16.21% -
  Horiz. % 62.56% 132.36% 62.61% 16.70% 47.59% 83.79% 100.00%
Tax -1,052 -380 -340 -812 -1,384 -2,184 -2,292 -12.16%
  YoY % -176.84% -11.76% 58.13% 41.33% 36.63% 4.71% -
  Horiz. % 45.90% 16.58% 14.83% 35.43% 60.38% 95.29% 100.00%
NP 4,028 10,368 4,744 544 2,480 4,620 5,828 -5.97%
  YoY % -61.15% 118.55% 772.06% -78.06% -46.32% -20.73% -
  Horiz. % 69.11% 177.90% 81.40% 9.33% 42.55% 79.27% 100.00%
NP to SH 4,076 10,360 3,900 544 2,460 4,620 5,836 -5.80%
  YoY % -60.66% 165.64% 616.91% -77.89% -46.75% -20.84% -
  Horiz. % 69.84% 177.52% 66.83% 9.32% 42.15% 79.16% 100.00%
Tax Rate 20.71 % 3.54 % 6.69 % 59.88 % 35.82 % 32.10 % 28.23 % -5.03%
  YoY % 485.03% -47.09% -88.83% 67.17% 11.59% 13.71% -
  Horiz. % 73.36% 12.54% 23.70% 212.11% 126.89% 113.71% 100.00%
Total Cost 229,752 284,120 255,484 117,428 127,384 113,892 107,476 13.49%
  YoY % -19.14% 11.21% 117.57% -7.82% 11.85% 5.97% -
  Horiz. % 213.77% 264.36% 237.71% 109.26% 118.52% 105.97% 100.00%
Net Worth 181,780 146,626 141,190 140,880 137,959 135,300 112,596 8.30%
  YoY % 23.97% 3.85% 0.22% 2.12% 1.97% 20.16% -
  Horiz. % 161.44% 130.22% 125.40% 125.12% 122.53% 120.16% 100.00%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 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
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 181,780 146,626 141,190 140,880 137,959 135,300 112,596 8.30%
  YoY % 23.97% 3.85% 0.22% 2.12% 1.97% 20.16% -
  Horiz. % 161.44% 130.22% 125.40% 125.12% 122.53% 120.16% 100.00%
NOSH 519,371 396,289 392,197 391,336 166,216 165,000 158,586 21.84%
  YoY % 31.06% 1.04% 0.22% 135.44% 0.74% 4.04% -
  Horiz. % 327.50% 249.89% 247.31% 246.76% 104.81% 104.04% 100.00%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 1.72 % 3.52 % 1.82 % 0.46 % 1.91 % 3.90 % 5.14 % -16.66%
  YoY % -51.14% 93.41% 295.65% -75.92% -51.03% -24.12% -
  Horiz. % 33.46% 68.48% 35.41% 8.95% 37.16% 75.88% 100.00%
ROE 2.24 % 7.07 % 2.76 % 0.39 % 1.78 % 3.41 % 5.18 % -13.03%
  YoY % -68.32% 156.16% 607.69% -78.09% -47.80% -34.17% -
  Horiz. % 43.24% 136.49% 53.28% 7.53% 34.36% 65.83% 100.00%
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 45.01 74.31 66.35 30.15 78.13 71.83 71.45 -7.41%
  YoY % -39.43% 12.00% 120.07% -61.41% 8.77% 0.53% -
  Horiz. % 63.00% 104.00% 92.86% 42.20% 109.35% 100.53% 100.00%
EPS 0.80 2.60 1.00 0.12 1.48 2.80 3.68 -22.44%
  YoY % -69.23% 160.00% 733.33% -91.89% -47.14% -23.91% -
  Horiz. % 21.74% 70.65% 27.17% 3.26% 40.22% 76.09% 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 0.3500 0.3700 0.3600 0.3600 0.8300 0.8200 0.7100 -11.11%
  YoY % -5.41% 2.78% 0.00% -56.63% 1.22% 15.49% -
  Horiz. % 49.30% 52.11% 50.70% 50.70% 116.90% 115.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 45.01 56.70 50.10 22.71 25.00 22.82 21.82 12.81%
  YoY % -20.62% 13.17% 120.61% -9.16% 9.55% 4.58% -
  Horiz. % 206.28% 259.85% 229.61% 104.08% 114.57% 104.58% 100.00%
EPS 0.80 1.99 0.75 0.10 0.47 0.89 1.12 -5.45%
  YoY % -59.80% 165.33% 650.00% -78.72% -47.19% -20.54% -
  Horiz. % 71.43% 177.68% 66.96% 8.93% 41.96% 79.46% 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 0.3500 0.2823 0.2718 0.2713 0.2656 0.2605 0.2168 8.30%
  YoY % 23.98% 3.86% 0.18% 2.15% 1.96% 20.16% -
  Horiz. % 161.44% 130.21% 125.37% 125.14% 122.51% 120.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 0.2550 0.2150 0.2850 0.3150 1.2600 1.3000 1.6800 -
P/RPS 0.57 0.29 0.43 1.04 1.61 1.81 2.35 -21.01%
  YoY % 96.55% -32.56% -58.65% -35.40% -11.05% -22.98% -
  Horiz. % 24.26% 12.34% 18.30% 44.26% 68.51% 77.02% 100.00%
P/EPS 32.49 8.22 28.66 226.60 85.14 46.43 45.65 -5.51%
  YoY % 295.26% -71.32% -87.35% 166.15% 83.37% 1.71% -
  Horiz. % 71.17% 18.01% 62.78% 496.39% 186.51% 101.71% 100.00%
EY 3.08 12.16 3.49 0.44 1.17 2.15 2.19 5.84%
  YoY % -74.67% 248.42% 693.18% -62.39% -45.58% -1.83% -
  Horiz. % 140.64% 555.25% 159.36% 20.09% 53.42% 98.17% 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 0.73 0.58 0.79 0.87 1.52 1.59 2.37 -17.81%
  YoY % 25.86% -26.58% -9.20% -42.76% -4.40% -32.91% -
  Horiz. % 30.80% 24.47% 33.33% 36.71% 64.14% 67.09% 100.00%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 29/09/21 29/09/20 26/09/19 27/09/18 27/09/17 27/09/16 22/09/15 -
Price 0.2600 0.2000 0.2550 0.3150 1.0300 1.3300 1.6500 -
P/RPS 0.58 0.27 0.38 1.04 1.32 1.85 2.31 -20.56%
  YoY % 114.81% -28.95% -63.46% -21.21% -28.65% -19.91% -
  Horiz. % 25.11% 11.69% 16.45% 45.02% 57.14% 80.09% 100.00%
P/EPS 33.13 7.65 25.64 226.60 69.59 47.50 44.84 -4.91%
  YoY % 333.07% -70.16% -88.68% 225.62% 46.51% 5.93% -
  Horiz. % 73.88% 17.06% 57.18% 505.35% 155.20% 105.93% 100.00%
EY 3.02 13.07 3.90 0.44 1.44 2.11 2.23 5.18%
  YoY % -76.89% 235.13% 786.36% -69.44% -31.75% -5.38% -
  Horiz. % 135.43% 586.10% 174.89% 19.73% 64.57% 94.62% 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 0.74 0.54 0.71 0.87 1.24 1.62 2.32 -17.33%
  YoY % 37.04% -23.94% -18.39% -29.84% -23.46% -30.17% -
  Horiz. % 31.90% 23.28% 30.60% 37.50% 53.45% 69.83% 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!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
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
 
 

307  302  577  1100 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.52+0.08 
 MLAB 0.03-0.005 
 SAPNRG 0.050.00 
 HSI-CI2 0.325-0.015 
 EDUSPEC 0.0150.00 
 BCMALL 0.03+0.005 
 MMAG 0.090.00 
 FOCUS-WD 0.01+0.005 
 XOX 0.030.00 
 KANGER 0.020.00 
PARTNERS & BROKERS