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
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 260,228 117,972 129,864 118,512 113,304 125,936 108,416 15.70%
  YoY % 120.58% -9.16% 9.58% 4.60% -10.03% 16.16% -
  Horiz. % 240.03% 108.81% 119.78% 109.31% 104.51% 116.16% 100.00%
PBT 5,084 1,356 3,864 6,804 8,120 12,020 7,228 -5.69%
  YoY % 274.93% -64.91% -43.21% -16.21% -32.45% 66.30% -
  Horiz. % 70.34% 18.76% 53.46% 94.13% 112.34% 166.30% 100.00%
Tax -340 -812 -1,384 -2,184 -2,292 -3,152 -2,456 -28.06%
  YoY % 58.13% 41.33% 36.63% 4.71% 27.28% -28.34% -
  Horiz. % 13.84% 33.06% 56.35% 88.93% 93.32% 128.34% 100.00%
NP 4,744 544 2,480 4,620 5,828 8,868 4,772 -0.10%
  YoY % 772.06% -78.06% -46.32% -20.73% -34.28% 85.83% -
  Horiz. % 99.41% 11.40% 51.97% 96.81% 122.13% 185.83% 100.00%
NP to SH 3,900 544 2,460 4,620 5,836 8,936 4,648 -2.88%
  YoY % 616.91% -77.89% -46.75% -20.84% -34.69% 92.25% -
  Horiz. % 83.91% 11.70% 52.93% 99.40% 125.56% 192.25% 100.00%
Tax Rate 6.69 % 59.88 % 35.82 % 32.10 % 28.23 % 26.22 % 33.98 % -23.72%
  YoY % -88.83% 67.17% 11.59% 13.71% 7.67% -22.84% -
  Horiz. % 19.69% 176.22% 105.41% 94.47% 83.08% 77.16% 100.00%
Total Cost 255,484 117,428 127,384 113,892 107,476 117,068 103,644 16.22%
  YoY % 117.57% -7.82% 11.85% 5.97% -8.19% 12.95% -
  Horiz. % 246.50% 113.30% 122.91% 109.89% 103.70% 112.95% 100.00%
Net Worth 141,190 140,880 137,959 135,300 112,596 92,958 65,578 13.63%
  YoY % 0.22% 2.12% 1.97% 20.16% 21.13% 41.75% -
  Horiz. % 215.30% 214.83% 210.37% 206.32% 171.70% 141.75% 100.00%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 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
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 141,190 140,880 137,959 135,300 112,596 92,958 65,578 13.63%
  YoY % 0.22% 2.12% 1.97% 20.16% 21.13% 41.75% -
  Horiz. % 215.30% 214.83% 210.37% 206.32% 171.70% 141.75% 100.00%
NOSH 392,197 391,336 166,216 165,000 158,586 149,932 115,049 22.67%
  YoY % 0.22% 135.44% 0.74% 4.04% 5.77% 30.32% -
  Horiz. % 340.89% 340.15% 144.47% 143.42% 137.84% 130.32% 100.00%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 1.82 % 0.46 % 1.91 % 3.90 % 5.14 % 7.04 % 4.40 % -13.68%
  YoY % 295.65% -75.92% -51.03% -24.12% -26.99% 60.00% -
  Horiz. % 41.36% 10.45% 43.41% 88.64% 116.82% 160.00% 100.00%
ROE 2.76 % 0.39 % 1.78 % 3.41 % 5.18 % 9.61 % 7.09 % -14.54%
  YoY % 607.69% -78.09% -47.80% -34.17% -46.10% 35.54% -
  Horiz. % 38.93% 5.50% 25.11% 48.10% 73.06% 135.54% 100.00%
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 66.35 30.15 78.13 71.83 71.45 83.99 94.23 -5.68%
  YoY % 120.07% -61.41% 8.77% 0.53% -14.93% -10.87% -
  Horiz. % 70.41% 32.00% 82.91% 76.23% 75.83% 89.13% 100.00%
EPS 1.00 0.12 1.48 2.80 3.68 5.96 4.04 -20.75%
  YoY % 733.33% -91.89% -47.14% -23.91% -38.26% 47.52% -
  Horiz. % 24.75% 2.97% 36.63% 69.31% 91.09% 147.52% 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 0.3600 0.3600 0.8300 0.8200 0.7100 0.6200 0.5700 -7.37%
  YoY % 0.00% -56.63% 1.22% 15.49% 14.52% 8.77% -
  Horiz. % 63.16% 63.16% 145.61% 143.86% 124.56% 108.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 393,271
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 66.17 30.00 33.02 30.13 28.81 32.02 27.57 15.70%
  YoY % 120.57% -9.15% 9.59% 4.58% -10.02% 16.14% -
  Horiz. % 240.01% 108.81% 119.77% 109.29% 104.50% 116.14% 100.00%
EPS 0.99 0.14 0.63 1.17 1.48 2.27 1.18 -2.88%
  YoY % 607.14% -77.78% -46.15% -20.95% -34.80% 92.37% -
  Horiz. % 83.90% 11.86% 53.39% 99.15% 125.42% 192.37% 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 0.3590 0.3582 0.3508 0.3440 0.2863 0.2364 0.1668 13.62%
  YoY % 0.22% 2.11% 1.98% 20.15% 21.11% 41.73% -
  Horiz. % 215.23% 214.75% 210.31% 206.24% 171.64% 141.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 - -
Price 0.2850 0.3150 1.2600 1.3000 1.6800 0.8800 0.0000 -
P/RPS 0.43 1.04 1.61 1.81 2.35 1.05 0.00 -
  YoY % -58.65% -35.40% -11.05% -22.98% 123.81% 0.00% -
  Horiz. % 40.95% 99.05% 153.33% 172.38% 223.81% 100.00% -
P/EPS 28.66 226.60 85.14 46.43 45.65 14.77 0.00 -
  YoY % -87.35% 166.15% 83.37% 1.71% 209.07% 0.00% -
  Horiz. % 194.04% 1,534.19% 576.44% 314.35% 309.07% 100.00% -
EY 3.49 0.44 1.17 2.15 2.19 6.77 0.00 -
  YoY % 693.18% -62.39% -45.58% -1.83% -67.65% 0.00% -
  Horiz. % 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 0.79 0.87 1.52 1.59 2.37 1.42 0.00 -
  YoY % -9.20% -42.76% -4.40% -32.91% 66.90% 0.00% -
  Horiz. % 55.63% 61.27% 107.04% 111.97% 166.90% 100.00% -
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 26/09/19 27/09/18 27/09/17 27/09/16 22/09/15 25/09/14 - -
Price 0.2550 0.3150 1.0300 1.3300 1.6500 0.8850 0.0000 -
P/RPS 0.38 1.04 1.32 1.85 2.31 1.05 0.00 -
  YoY % -63.46% -21.21% -28.65% -19.91% 120.00% 0.00% -
  Horiz. % 36.19% 99.05% 125.71% 176.19% 220.00% 100.00% -
P/EPS 25.64 226.60 69.59 47.50 44.84 14.85 0.00 -
  YoY % -88.68% 225.62% 46.51% 5.93% 201.95% 0.00% -
  Horiz. % 172.66% 1,525.93% 468.62% 319.87% 301.95% 100.00% -
EY 3.90 0.44 1.44 2.11 2.23 6.73 0.00 -
  YoY % 786.36% -69.44% -31.75% -5.38% -66.86% 0.00% -
  Horiz. % 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 0.71 0.87 1.24 1.62 2.32 1.43 0.00 -
  YoY % -18.39% -29.84% -23.46% -30.17% 62.24% 0.00% -
  Horiz. % 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers