Highlights

[SOLID] YoY Annualized Quarter Result on 2017-10-31 [#2]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 27-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Oct-2017  [#2]
Profit Trend QoQ -     -3.74%    YoY -     -53.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 274,164 130,710 126,160 124,334 123,096 135,772 116,830 15.27%
  YoY % 109.75% 3.61% 1.47% 1.01% -9.34% 16.21% -
  Horiz. % 234.67% 111.88% 107.99% 106.42% 105.36% 116.21% 100.00%
PBT 3,576 2,546 3,772 7,650 11,450 14,342 8,446 -13.34%
  YoY % 40.46% -32.50% -50.69% -33.19% -20.16% 69.81% -
  Horiz. % 42.34% 30.14% 44.66% 90.58% 135.57% 169.81% 100.00%
Tax -578 -844 -1,392 -2,608 -3,212 -3,590 -3,178 -24.72%
  YoY % 31.52% 39.37% 46.63% 18.80% 10.53% -12.96% -
  Horiz. % 18.19% 26.56% 43.80% 82.06% 101.07% 112.96% 100.00%
NP 2,998 1,702 2,380 5,042 8,238 10,752 5,268 -8.96%
  YoY % 76.15% -28.49% -52.80% -38.80% -23.38% 104.10% -
  Horiz. % 56.91% 32.31% 45.18% 95.71% 156.38% 204.10% 100.00%
NP to SH 2,174 1,702 2,368 5,042 8,360 10,728 5,180 -13.47%
  YoY % 27.73% -28.12% -53.03% -39.69% -22.07% 107.10% -
  Horiz. % 41.97% 32.86% 45.71% 97.34% 161.39% 207.10% 100.00%
Tax Rate 16.16 % 33.15 % 36.90 % 34.09 % 28.05 % 25.03 % 37.63 % -13.13%
  YoY % -51.25% -10.16% 8.24% 21.53% 12.07% -33.48% -
  Horiz. % 42.94% 88.09% 98.06% 90.59% 74.54% 66.52% 100.00%
Total Cost 271,166 129,008 123,780 119,292 114,858 125,020 111,562 15.95%
  YoY % 110.19% 4.22% 3.76% 3.86% -8.13% 12.06% -
  Horiz. % 243.06% 115.64% 110.95% 106.93% 102.95% 112.06% 100.00%
Net Worth 141,166 141,091 140,454 136,001 119,428 95,892 70,975 12.14%
  YoY % 0.05% 0.45% 3.27% 13.88% 24.54% 35.11% -
  Horiz. % 198.89% 198.79% 197.89% 191.62% 168.27% 135.11% 100.00%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div - - - 995 - - 149 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 665.98% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 19.74 % - % - % 2.88 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 685.42% 0.00% 0.00% 100.00%
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 141,166 141,091 140,454 136,001 119,428 95,892 70,975 12.14%
  YoY % 0.05% 0.45% 3.27% 13.88% 24.54% 35.11% -
  Horiz. % 198.89% 198.79% 197.89% 191.62% 168.27% 135.11% 100.00%
NOSH 392,130 391,919 167,208 165,855 161,389 149,832 124,519 21.06%
  YoY % 0.05% 134.39% 0.82% 2.77% 7.71% 20.33% -
  Horiz. % 314.92% 314.75% 134.28% 133.20% 129.61% 120.33% 100.00%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 1.09 % 1.30 % 1.89 % 4.06 % 6.69 % 7.92 % 4.51 % -21.07%
  YoY % -16.15% -31.22% -53.45% -39.31% -15.53% 75.61% -
  Horiz. % 24.17% 28.82% 41.91% 90.02% 148.34% 175.61% 100.00%
ROE 1.54 % 1.21 % 1.69 % 3.71 % 7.00 % 11.19 % 7.30 % -22.84%
  YoY % 27.27% -28.40% -54.45% -47.00% -37.44% 53.29% -
  Horiz. % 21.10% 16.58% 23.15% 50.82% 95.89% 153.29% 100.00%
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 69.92 33.35 75.45 74.97 76.27 90.62 93.82 -4.78%
  YoY % 109.66% -55.80% 0.64% -1.70% -15.84% -3.41% -
  Horiz. % 74.53% 35.55% 80.42% 79.91% 81.29% 96.59% 100.00%
EPS 0.66 0.44 1.42 3.04 5.18 7.16 4.16 -26.41%
  YoY % 50.00% -69.01% -53.29% -41.31% -27.65% 72.12% -
  Horiz. % 15.87% 10.58% 34.13% 73.08% 124.52% 172.12% 100.00%
DPS 0.00 0.00 0.00 0.60 0.00 0.00 0.12 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 500.00% 0.00% 0.00% 100.00%
NAPS 0.3600 0.3600 0.8400 0.8200 0.7400 0.6400 0.5700 -7.37%
  YoY % 0.00% -57.14% 2.44% 10.81% 15.63% 12.28% -
  Horiz. % 63.16% 63.16% 147.37% 143.86% 129.82% 112.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 405,644
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 67.59 32.22 31.10 30.65 30.35 33.47 28.80 15.27%
  YoY % 109.78% 3.60% 1.47% 0.99% -9.32% 16.22% -
  Horiz. % 234.69% 111.88% 107.99% 106.42% 105.38% 116.22% 100.00%
EPS 0.54 0.42 0.58 1.24 2.06 2.64 1.28 -13.39%
  YoY % 28.57% -27.59% -53.23% -39.81% -21.97% 106.25% -
  Horiz. % 42.19% 32.81% 45.31% 96.88% 160.94% 206.25% 100.00%
DPS 0.00 0.00 0.00 0.25 0.00 0.00 0.04 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 625.00% 0.00% 0.00% 100.00%
NAPS 0.3480 0.3478 0.3463 0.3353 0.2944 0.2364 0.1750 12.13%
  YoY % 0.06% 0.43% 3.28% 13.89% 24.53% 35.09% -
  Horiz. % 198.86% 198.74% 197.89% 191.60% 168.23% 135.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.2650 0.3000 0.9950 1.3200 1.9000 1.0700 0.6850 -
P/RPS 0.38 0.90 1.32 1.76 2.49 1.18 0.73 -10.31%
  YoY % -57.78% -31.82% -25.00% -29.32% 111.02% 61.64% -
  Horiz. % 52.05% 123.29% 180.82% 241.10% 341.10% 161.64% 100.00%
P/EPS 47.80 69.08 70.26 43.42 36.68 14.94 16.47 19.42%
  YoY % -30.80% -1.68% 61.81% 18.38% 145.52% -9.29% -
  Horiz. % 290.22% 419.43% 426.59% 263.63% 222.71% 90.71% 100.00%
EY 2.09 1.45 1.42 2.30 2.73 6.69 6.07 -16.27%
  YoY % 44.14% 2.11% -38.26% -15.75% -59.19% 10.21% -
  Horiz. % 34.43% 23.89% 23.39% 37.89% 44.98% 110.21% 100.00%
DY 0.00 0.00 0.00 0.45 0.00 0.00 0.18 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 250.00% 0.00% 0.00% 100.00%
P/NAPS 0.74 0.83 1.18 1.61 2.57 1.67 1.20 -7.74%
  YoY % -10.84% -29.66% -26.71% -37.35% 53.89% 39.17% -
  Horiz. % 61.67% 69.17% 98.33% 134.17% 214.17% 139.17% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 30/12/19 27/12/18 27/12/17 28/12/16 28/12/15 29/12/14 30/12/13 -
Price 0.2750 0.2950 0.3450 1.2600 1.4500 1.5500 0.7150 -
P/RPS 0.39 0.88 0.46 1.68 1.90 1.71 0.76 -10.52%
  YoY % -55.68% 91.30% -72.62% -11.58% 11.11% 125.00% -
  Horiz. % 51.32% 115.79% 60.53% 221.05% 250.00% 225.00% 100.00%
P/EPS 49.60 67.93 24.36 41.45 27.99 21.65 17.19 19.31%
  YoY % -26.98% 178.86% -41.23% 48.09% 29.28% 25.95% -
  Horiz. % 288.54% 395.17% 141.71% 241.13% 162.83% 125.95% 100.00%
EY 2.02 1.47 4.10 2.41 3.57 4.62 5.82 -16.16%
  YoY % 37.41% -64.15% 70.12% -32.49% -22.73% -20.62% -
  Horiz. % 34.71% 25.26% 70.45% 41.41% 61.34% 79.38% 100.00%
DY 0.00 0.00 0.00 0.48 0.00 0.00 0.17 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 282.35% 0.00% 0.00% 100.00%
P/NAPS 0.76 0.82 0.41 1.54 1.96 2.42 1.25 -7.95%
  YoY % -7.32% 100.00% -73.38% -21.43% -19.01% 93.60% -
  Horiz. % 60.80% 65.60% 32.80% 123.20% 156.80% 193.60% 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
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS