Highlights

[SOLID] YoY Cumulative Quarter Result on 2016-01-31 [#3]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 30-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Jan-2016  [#3]
Profit Trend QoQ -     31.70%    YoY -     -27.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 107,518 98,933 93,282 91,753 102,225 89,819 0 -
  YoY % 8.68% 6.06% 1.67% -10.24% 13.81% 0.00% -
  Horiz. % 119.71% 110.15% 103.86% 102.15% 113.81% 100.00% -
PBT 1,706 4,073 5,141 7,885 10,375 7,738 0 -
  YoY % -58.11% -20.77% -34.80% -24.00% 34.08% 0.00% -
  Horiz. % 22.05% 52.64% 66.44% 101.90% 134.08% 100.00% -
Tax -574 -1,454 -2,035 -2,495 -2,749 -2,518 0 -
  YoY % 60.52% 28.55% 18.44% 9.24% -9.17% 0.00% -
  Horiz. % 22.80% 57.74% 80.82% 99.09% 109.17% 100.00% -
NP 1,132 2,619 3,106 5,390 7,626 5,220 0 -
  YoY % -56.78% -15.68% -42.37% -29.32% 46.09% 0.00% -
  Horiz. % 21.69% 50.17% 59.50% 103.26% 146.09% 100.00% -
NP to SH 1,132 2,615 3,129 5,505 7,609 5,202 0 -
  YoY % -56.71% -16.43% -43.16% -27.65% 46.27% 0.00% -
  Horiz. % 21.76% 50.27% 60.15% 105.82% 146.27% 100.00% -
Tax Rate 33.65 % 35.70 % 39.58 % 31.64 % 26.50 % 32.54 % - % -
  YoY % -5.74% -9.80% 25.09% 19.40% -18.56% 0.00% -
  Horiz. % 103.41% 109.71% 121.63% 97.23% 81.44% 100.00% -
Total Cost 106,386 96,314 90,176 86,363 94,599 84,599 0 -
  YoY % 10.46% 6.81% 4.42% -8.71% 11.82% 0.00% -
  Horiz. % 125.75% 113.85% 106.59% 102.09% 111.82% 100.00% -
Net Worth 141,141 140,599 135,755 133,949 96,050 78,295 - -
  YoY % 0.39% 3.57% 1.35% 39.46% 22.68% 0.00% -
  Horiz. % 180.27% 179.58% 173.39% 171.08% 122.68% 100.00% -
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div - - 496 - 15 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 3,309.56% 0.00% 100.00% - -
Div Payout % - % - % 15.87 % - % 0.20 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 7,935.00% 0.00% 100.00% - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 141,141 140,599 135,755 133,949 96,050 78,295 - -
  YoY % 0.39% 3.57% 1.35% 39.46% 22.68% 0.00% -
  Horiz. % 180.27% 179.58% 173.39% 171.08% 122.68% 100.00% -
NOSH 392,060 390,554 165,555 163,353 150,078 132,704 - -
  YoY % 0.39% 135.91% 1.35% 8.84% 13.09% 0.00% -
  Horiz. % 295.44% 294.30% 124.76% 123.10% 113.09% 100.00% -
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 1.05 % 2.65 % 3.33 % 5.87 % 7.46 % 5.81 % - % -
  YoY % -60.38% -20.42% -43.27% -21.31% 28.40% 0.00% -
  Horiz. % 18.07% 45.61% 57.31% 101.03% 128.40% 100.00% -
ROE 0.80 % 1.86 % 2.30 % 4.11 % 7.92 % 6.64 % - % -
  YoY % -56.99% -19.13% -44.04% -48.11% 19.28% 0.00% -
  Horiz. % 12.05% 28.01% 34.64% 61.90% 119.28% 100.00% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 27.42 25.33 56.34 56.17 68.11 67.68 - -
  YoY % 8.25% -55.04% 0.30% -17.53% 0.64% 0.00% -
  Horiz. % 40.51% 37.43% 83.24% 82.99% 100.64% 100.00% -
EPS 0.26 0.67 1.89 3.37 5.07 3.92 0.00 -
  YoY % -61.19% -64.55% -43.92% -33.53% 29.34% 0.00% -
  Horiz. % 6.63% 17.09% 48.21% 85.97% 129.34% 100.00% -
DPS 0.00 0.00 0.30 0.00 0.01 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 3,000.00% 0.00% 100.00% - -
NAPS 0.3600 0.3600 0.8200 0.8200 0.6400 0.5900 - -
  YoY % 0.00% -56.10% 0.00% 28.13% 8.47% 0.00% -
  Horiz. % 61.02% 61.02% 138.98% 138.98% 108.47% 100.00% -
Adjusted Per Share Value based on latest NOSH - 393,271
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 27.34 25.16 23.72 23.33 25.99 22.84 - -
  YoY % 8.66% 6.07% 1.67% -10.23% 13.79% 0.00% -
  Horiz. % 119.70% 110.16% 103.85% 102.15% 113.79% 100.00% -
EPS 0.29 0.66 0.80 1.40 1.93 1.32 0.00 -
  YoY % -56.06% -17.50% -42.86% -27.46% 46.21% 0.00% -
  Horiz. % 21.97% 50.00% 60.61% 106.06% 146.21% 100.00% -
DPS 0.00 0.00 0.13 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.3589 0.3575 0.3452 0.3406 0.2442 0.1991 - -
  YoY % 0.39% 3.56% 1.35% 39.48% 22.65% 0.00% -
  Horiz. % 180.26% 179.56% 173.38% 171.07% 122.65% 100.00% -
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 - -
Price 0.3100 0.3300 1.3400 1.3900 1.6400 0.6550 0.0000 -
P/RPS 1.13 1.30 2.38 2.47 2.41 0.97 0.00 -
  YoY % -13.08% -45.38% -3.64% 2.49% 148.45% 0.00% -
  Horiz. % 116.49% 134.02% 245.36% 254.64% 248.45% 100.00% -
P/EPS 107.37 49.29 70.90 41.25 32.35 16.71 0.00 -
  YoY % 117.83% -30.48% 71.88% 27.51% 93.60% 0.00% -
  Horiz. % 642.55% 294.97% 424.30% 246.86% 193.60% 100.00% -
EY 0.93 2.03 1.41 2.42 3.09 5.98 0.00 -
  YoY % -54.19% 43.97% -41.74% -21.68% -48.33% 0.00% -
  Horiz. % 15.55% 33.95% 23.58% 40.47% 51.67% 100.00% -
DY 0.00 0.00 0.22 0.00 0.01 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 2,200.00% 0.00% 100.00% - -
P/NAPS 0.86 0.92 1.63 1.70 2.56 1.11 0.00 -
  YoY % -6.52% -43.56% -4.12% -33.59% 130.63% 0.00% -
  Horiz. % 77.48% 82.88% 146.85% 153.15% 230.63% 100.00% -
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 21/03/19 20/03/18 28/03/17 30/03/16 24/03/15 25/03/14 - -
Price 0.2900 0.3450 1.2700 1.3700 1.6100 0.8300 0.0000 -
P/RPS 1.06 1.36 2.25 2.44 2.36 1.23 0.00 -
  YoY % -22.06% -39.56% -7.79% 3.39% 91.87% 0.00% -
  Horiz. % 86.18% 110.57% 182.93% 198.37% 191.87% 100.00% -
P/EPS 100.44 51.53 67.20 40.65 31.76 21.17 0.00 -
  YoY % 94.92% -23.32% 65.31% 27.99% 50.02% 0.00% -
  Horiz. % 474.44% 243.41% 317.43% 192.02% 150.02% 100.00% -
EY 1.00 1.94 1.49 2.46 3.15 4.72 0.00 -
  YoY % -48.45% 30.20% -39.43% -21.90% -33.26% 0.00% -
  Horiz. % 21.19% 41.10% 31.57% 52.12% 66.74% 100.00% -
DY 0.00 0.00 0.24 0.00 0.01 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 2,400.00% 0.00% 100.00% - -
P/NAPS 0.81 0.96 1.55 1.67 2.52 1.41 0.00 -
  YoY % -15.62% -38.06% -7.19% -33.73% 78.72% 0.00% -
  Horiz. % 57.45% 68.09% 109.93% 118.44% 178.72% 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.
 


 

213  302  503  1296 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.14+0.01 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.080.00 
 SEACERA 0.41-0.08 
 HSI-H8F 0.36+0.07 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.105-0.02 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers