Highlights

[SOLID] YoY Cumulative Quarter Result on 2020-04-30 [#4]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 30-Jul-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 30-Apr-2020  [#4]
Profit Trend QoQ -     -546.06%    YoY -     -588.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 304,213 244,678 166,819 129,415 125,447 120,953 133,282 14.73%
  YoY % 24.33% 46.67% 28.90% 3.16% 3.72% -9.25% -
  Horiz. % 228.25% 183.58% 125.16% 97.10% 94.12% 90.75% 100.00%
PBT 17,327 -5,456 2,447 4,486 7,856 8,473 13,292 4.51%
  YoY % 417.58% -322.97% -45.45% -42.90% -7.28% -36.25% -
  Horiz. % 130.36% -41.05% 18.41% 33.75% 59.10% 63.75% 100.00%
Tax -1,902 -1,206 -788 -1,814 -2,965 -2,912 -3,798 -10.88%
  YoY % -57.71% -53.05% 56.56% 38.82% -1.82% 23.33% -
  Horiz. % 50.08% 31.75% 20.75% 47.76% 78.07% 76.67% 100.00%
NP 15,425 -6,662 1,659 2,672 4,891 5,561 9,494 8.42%
  YoY % 331.54% -501.57% -37.91% -45.37% -12.05% -41.43% -
  Horiz. % 162.47% -70.17% 17.47% 28.14% 51.52% 58.57% 100.00%
NP to SH 15,461 -7,079 1,450 2,661 4,911 5,707 9,546 8.36%
  YoY % 318.41% -588.21% -45.51% -45.82% -13.95% -40.22% -
  Horiz. % 161.96% -74.16% 15.19% 27.88% 51.45% 59.78% 100.00%
Tax Rate 10.98 % - % 32.20 % 40.44 % 37.74 % 34.37 % 28.57 % -14.72%
  YoY % 0.00% 0.00% -20.38% 7.15% 9.81% 20.30% -
  Horiz. % 38.43% 0.00% 112.71% 141.55% 132.10% 120.30% 100.00%
Total Cost 288,788 251,340 165,160 126,743 120,556 115,392 123,788 15.15%
  YoY % 14.90% 52.18% 30.31% 5.13% 4.48% -6.78% -
  Horiz. % 233.29% 203.04% 133.42% 102.39% 97.39% 93.22% 100.00%
Net Worth 181,780 141,166 141,116 140,641 138,173 132,835 97,428 10.94%
  YoY % 28.77% 0.04% 0.34% 1.79% 4.02% 36.34% -
  Horiz. % 186.58% 144.89% 144.84% 144.35% 141.82% 136.34% 100.00%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div - - - 781 1,331 2,623 44 -
  YoY % 0.00% 0.00% 0.00% -41.33% -49.24% 5,735.32% -
  Horiz. % 0.00% 0.00% 0.00% 1,737.62% 2,961.78% 5,835.32% 100.00%
Div Payout % - % - % - % 29.36 % 27.12 % 45.98 % 0.47 % -
  YoY % 0.00% 0.00% 0.00% 8.26% -41.02% 9,682.98% -
  Horiz. % 0.00% 0.00% 0.00% 6,246.81% 5,770.21% 9,782.98% 100.00%
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 181,780 141,166 141,116 140,641 138,173 132,835 97,428 10.94%
  YoY % 28.77% 0.04% 0.34% 1.79% 4.02% 36.34% -
  Horiz. % 186.58% 144.89% 144.84% 144.35% 141.82% 136.34% 100.00%
NOSH 519,371 392,130 391,989 390,670 166,474 163,994 149,889 22.99%
  YoY % 32.45% 0.04% 0.34% 134.67% 1.51% 9.41% -
  Horiz. % 346.50% 261.61% 261.52% 260.64% 111.06% 109.41% 100.00%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 5.07 % -2.72 % 0.99 % 2.06 % 3.90 % 4.60 % 7.12 % -5.50%
  YoY % 286.40% -374.75% -51.94% -47.18% -15.22% -35.39% -
  Horiz. % 71.21% -38.20% 13.90% 28.93% 54.78% 64.61% 100.00%
ROE 8.51 % -5.01 % 1.03 % 1.89 % 3.55 % 4.30 % 9.80 % -2.32%
  YoY % 269.86% -586.41% -45.50% -46.76% -17.44% -56.12% -
  Horiz. % 86.84% -51.12% 10.51% 19.29% 36.22% 43.88% 100.00%
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 58.57 62.40 42.56 33.13 75.36 73.75 88.92 -6.72%
  YoY % -6.14% 46.62% 28.46% -56.04% 2.18% -17.06% -
  Horiz. % 65.87% 70.18% 47.86% 37.26% 84.75% 82.94% 100.00%
EPS 3.41 -1.81 0.37 0.68 2.95 3.51 6.36 -9.86%
  YoY % 288.40% -589.19% -45.59% -76.95% -15.95% -44.81% -
  Horiz. % 53.62% -28.46% 5.82% 10.69% 46.38% 55.19% 100.00%
DPS 0.00 0.00 0.00 0.20 0.80 1.60 0.03 -
  YoY % 0.00% 0.00% 0.00% -75.00% -50.00% 5,233.33% -
  Horiz. % 0.00% 0.00% 0.00% 666.67% 2,666.67% 5,333.33% 100.00%
NAPS 0.3500 0.3600 0.3600 0.3600 0.8300 0.8100 0.6500 -9.79%
  YoY % -2.78% 0.00% 0.00% -56.63% 2.47% 24.62% -
  Horiz. % 53.85% 55.38% 55.38% 55.38% 127.69% 124.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 58.57 47.11 32.12 24.92 24.15 23.29 25.66 14.73%
  YoY % 24.33% 46.67% 28.89% 3.19% 3.69% -9.24% -
  Horiz. % 228.25% 183.59% 125.18% 97.12% 94.12% 90.76% 100.00%
EPS 3.41 -1.36 0.28 0.51 0.95 1.10 1.84 10.82%
  YoY % 350.74% -585.71% -45.10% -46.32% -13.64% -40.22% -
  Horiz. % 185.33% -73.91% 15.22% 27.72% 51.63% 59.78% 100.00%
DPS 0.00 0.00 0.00 0.15 0.26 0.51 0.01 -
  YoY % 0.00% 0.00% 0.00% -42.31% -49.02% 5,000.00% -
  Horiz. % 0.00% 0.00% 0.00% 1,500.00% 2,600.00% 5,100.00% 100.00%
NAPS 0.3500 0.2718 0.2717 0.2708 0.2660 0.2558 0.1876 10.94%
  YoY % 28.77% 0.04% 0.33% 1.80% 3.99% 36.35% -
  Horiz. % 186.57% 144.88% 144.83% 144.35% 141.79% 136.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 0.2750 0.3050 0.2900 0.3500 1.2300 1.3300 1.4900 -
P/RPS 0.47 0.49 0.68 1.06 1.63 1.80 1.68 -19.11%
  YoY % -4.08% -27.94% -35.85% -34.97% -9.44% 7.14% -
  Horiz. % 27.98% 29.17% 40.48% 63.10% 97.02% 107.14% 100.00%
P/EPS 9.24 -16.89 78.40 51.38 41.69 38.22 23.40 -14.33%
  YoY % 154.71% -121.54% 52.59% 23.24% 9.08% 63.33% -
  Horiz. % 39.49% -72.18% 335.04% 219.57% 178.16% 163.33% 100.00%
EY 10.82 -5.92 1.28 1.95 2.40 2.62 4.27 16.75%
  YoY % 282.77% -562.50% -34.36% -18.75% -8.40% -38.64% -
  Horiz. % 253.40% -138.64% 29.98% 45.67% 56.21% 61.36% 100.00%
DY 0.00 0.00 0.00 0.57 0.65 1.20 0.02 -
  YoY % 0.00% 0.00% 0.00% -12.31% -45.83% 5,900.00% -
  Horiz. % 0.00% 0.00% 0.00% 2,850.00% 3,250.00% 6,000.00% 100.00%
P/NAPS 0.79 0.85 0.81 0.97 1.48 1.64 2.29 -16.24%
  YoY % -7.06% 4.94% -16.49% -34.46% -9.76% -28.38% -
  Horiz. % 34.50% 37.12% 35.37% 42.36% 64.63% 71.62% 100.00%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 29/07/21 30/07/20 27/06/19 27/06/18 30/06/17 29/06/16 29/06/15 -
Price 0.2550 0.2150 0.3000 0.3500 1.3100 1.3400 1.6200 -
P/RPS 0.44 0.34 0.70 1.06 1.74 1.82 1.82 -21.06%
  YoY % 29.41% -51.43% -33.96% -39.08% -4.40% 0.00% -
  Horiz. % 24.18% 18.68% 38.46% 58.24% 95.60% 100.00% 100.00%
P/EPS 8.57 -11.91 81.10 51.38 44.41 38.51 25.44 -16.57%
  YoY % 171.96% -114.69% 57.84% 15.69% 15.32% 51.38% -
  Horiz. % 33.69% -46.82% 318.79% 201.97% 174.57% 151.38% 100.00%
EY 11.67 -8.40 1.23 1.95 2.25 2.60 3.93 19.87%
  YoY % 238.93% -782.93% -36.92% -13.33% -13.46% -33.84% -
  Horiz. % 296.95% -213.74% 31.30% 49.62% 57.25% 66.16% 100.00%
DY 0.00 0.00 0.00 0.57 0.61 1.19 0.02 -
  YoY % 0.00% 0.00% 0.00% -6.56% -48.74% 5,850.00% -
  Horiz. % 0.00% 0.00% 0.00% 2,850.00% 3,050.00% 5,950.00% 100.00%
P/NAPS 0.73 0.60 0.83 0.97 1.58 1.65 2.49 -18.48%
  YoY % 21.67% -27.71% -14.43% -38.61% -4.24% -33.73% -
  Horiz. % 29.32% 24.10% 33.33% 38.96% 63.45% 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.
 


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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

283  273  587  1143 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.535+0.095 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.050.00 
 EDUSPEC 0.0150.00 
 MLAB 0.03-0.005 
 MMAG 0.090.00 
 FOCUS-WD 0.0050.00 
 BCMALL 0.03+0.005 
 DNEX 0.775+0.01 
 HSI-CI1 0.115-0.01 
PARTNERS & BROKERS