[SOLID] YoY Cumulative Quarter Result on 2018-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 228,802 200,575 107,518 98,933 93,282 91,753 102,225 14.36% YoY % 14.07% 86.55% 8.68% 6.06% 1.67% -10.24% - Horiz. % 223.82% 196.21% 105.18% 96.78% 91.25% 89.76% 100.00%
PBT 11,199 2,479 1,706 4,073 5,141 7,885 10,375 1.28% YoY % 351.75% 45.31% -58.11% -20.77% -34.80% -24.00% - Horiz. % 107.94% 23.89% 16.44% 39.26% 49.55% 76.00% 100.00%
Tax -661 -453 -574 -1,454 -2,035 -2,495 -2,749 -21.13% YoY % -45.92% 21.08% 60.52% 28.55% 18.44% 9.24% - Horiz. % 24.05% 16.48% 20.88% 52.89% 74.03% 90.76% 100.00%
NP 10,538 2,026 1,132 2,619 3,106 5,390 7,626 5.53% YoY % 420.14% 78.98% -56.78% -15.68% -42.37% -29.32% - Horiz. % 138.19% 26.57% 14.84% 34.34% 40.73% 70.68% 100.00%
NP to SH 10,540 1,587 1,132 2,615 3,129 5,505 7,609 5.58% YoY % 564.15% 40.19% -56.71% -16.43% -43.16% -27.65% - Horiz. % 138.52% 20.86% 14.88% 34.37% 41.12% 72.35% 100.00%
Tax Rate 5.90 % 18.27 % 33.65 % 35.70 % 39.58 % 31.64 % 26.50 % -22.13% YoY % -67.71% -45.71% -5.74% -9.80% 25.09% 19.40% - Horiz. % 22.26% 68.94% 126.98% 134.72% 149.36% 119.40% 100.00%
Total Cost 218,264 198,549 106,386 96,314 90,176 86,363 94,599 14.94% YoY % 9.93% 86.63% 10.46% 6.81% 4.42% -8.71% - Horiz. % 230.73% 209.88% 112.46% 101.81% 95.32% 91.29% 100.00%
Net Worth 178,330 149,009 141,141 140,599 135,755 133,949 96,050 10.85% YoY % 19.68% 5.57% 0.39% 3.57% 1.35% 39.46% - Horiz. % 185.66% 155.14% 146.95% 146.38% 141.34% 139.46% 100.00%
Dividend 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - - - 496 - 15 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 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% 0.00% 0.00% 7,935.00% 0.00% 100.00%
Equity 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 178,330 149,009 141,141 140,599 135,755 133,949 96,050 10.85% YoY % 19.68% 5.57% 0.39% 3.57% 1.35% 39.46% - Horiz. % 185.66% 155.14% 146.95% 146.38% 141.34% 139.46% 100.00%
NOSH 396,289 392,130 392,060 390,554 165,555 163,353 150,078 17.55% YoY % 1.06% 0.02% 0.39% 135.91% 1.35% 8.84% - Horiz. % 264.05% 261.28% 261.24% 260.23% 110.31% 108.84% 100.00%
Ratio Analysis 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 4.61 % 1.01 % 1.05 % 2.65 % 3.33 % 5.87 % 7.46 % -7.70% YoY % 356.44% -3.81% -60.38% -20.42% -43.27% -21.31% - Horiz. % 61.80% 13.54% 14.08% 35.52% 44.64% 78.69% 100.00%
ROE 5.91 % 1.07 % 0.80 % 1.86 % 2.30 % 4.11 % 7.92 % -4.76% YoY % 452.34% 33.75% -56.99% -19.13% -44.04% -48.11% - Horiz. % 74.62% 13.51% 10.10% 23.48% 29.04% 51.89% 100.00%
Per Share 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 57.74 51.15 27.42 25.33 56.34 56.17 68.11 -2.71% YoY % 12.88% 86.54% 8.25% -55.04% 0.30% -17.53% - Horiz. % 84.77% 75.10% 40.26% 37.19% 82.72% 82.47% 100.00%
EPS 2.66 0.40 0.26 0.67 1.89 3.37 5.07 -10.18% YoY % 565.00% 53.85% -61.19% -64.55% -43.92% -33.53% - Horiz. % 52.47% 7.89% 5.13% 13.21% 37.28% 66.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.30 0.00 0.01 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 3,000.00% 0.00% 100.00%
NAPS 0.4500 0.3800 0.3600 0.3600 0.8200 0.8200 0.6400 -5.70% YoY % 18.42% 5.56% 0.00% -56.10% 0.00% 28.13% - Horiz. % 70.31% 59.38% 56.25% 56.25% 128.12% 128.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 44.05 38.62 20.70 19.05 17.96 17.67 19.68 14.36% YoY % 14.06% 86.57% 8.66% 6.07% 1.64% -10.21% - Horiz. % 223.83% 196.24% 105.18% 96.80% 91.26% 89.79% 100.00%
EPS 2.03 0.31 0.22 0.50 0.60 1.06 1.47 5.52% YoY % 554.84% 40.91% -56.00% -16.67% -43.40% -27.89% - Horiz. % 138.10% 21.09% 14.97% 34.01% 40.82% 72.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.10 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3434 0.2869 0.2718 0.2707 0.2614 0.2579 0.1849 10.86% YoY % 19.69% 5.56% 0.41% 3.56% 1.36% 39.48% - Horiz. % 185.72% 155.16% 147.00% 146.40% 141.37% 139.48% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.1950 0.2600 0.3100 0.3300 1.3400 1.3900 1.6400 -
P/RPS 0.34 0.51 1.13 1.30 2.38 2.47 2.41 -27.83% YoY % -33.33% -54.87% -13.08% -45.38% -3.64% 2.49% - Horiz. % 14.11% 21.16% 46.89% 53.94% 98.76% 102.49% 100.00%
P/EPS 7.33 64.24 107.37 49.29 70.90 41.25 32.35 -21.90% YoY % -88.59% -40.17% 117.83% -30.48% 71.88% 27.51% - Horiz. % 22.66% 198.58% 331.90% 152.36% 219.17% 127.51% 100.00%
EY 13.64 1.56 0.93 2.03 1.41 2.42 3.09 28.05% YoY % 774.36% 67.74% -54.19% 43.97% -41.74% -21.68% - Horiz. % 441.42% 50.49% 30.10% 65.70% 45.63% 78.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.22 0.00 0.01 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 2,200.00% 0.00% 100.00%
P/NAPS 0.43 0.68 0.86 0.92 1.63 1.70 2.56 -25.70% YoY % -36.76% -20.93% -6.52% -43.56% -4.12% -33.59% - Horiz. % 16.80% 26.56% 33.59% 35.94% 63.67% 66.41% 100.00%
Price Multiplier on Announcement Date 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date - 30/04/20 21/03/19 20/03/18 28/03/17 30/03/16 24/03/15 -
Price 0.2250 0.3050 0.2900 0.3450 1.2700 1.3700 1.6100 -
P/RPS 0.39 0.60 1.06 1.36 2.25 2.44 2.36 -25.90% YoY % -35.00% -43.40% -22.06% -39.56% -7.79% 3.39% - Horiz. % 16.53% 25.42% 44.92% 57.63% 95.34% 103.39% 100.00%
P/EPS 8.46 75.36 100.44 51.53 67.20 40.65 31.76 -19.77% YoY % -88.77% -24.97% 94.92% -23.32% 65.31% 27.99% - Horiz. % 26.64% 237.28% 316.25% 162.25% 211.59% 127.99% 100.00%
EY 11.82 1.33 1.00 1.94 1.49 2.46 3.15 24.63% YoY % 788.72% 33.00% -48.45% 30.20% -39.43% -21.90% - Horiz. % 375.24% 42.22% 31.75% 61.59% 47.30% 78.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.24 0.00 0.01 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 2,400.00% 0.00% 100.00%
P/NAPS 0.50 0.80 0.81 0.96 1.55 1.67 2.52 -23.61% YoY % -37.50% -1.23% -15.62% -38.06% -7.19% -33.73% - Horiz. % 19.84% 31.75% 32.14% 38.10% 61.51% 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.
Comment
SOLID -Q3 FYE 2018.pdf 
