Highlights

[SOLID] YoY Cumulative Quarter Result on 2017-07-31 [#1]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 27-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Jul-2017  [#1]
Profit Trend QoQ -     -87.48%    YoY -     -46.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 65,057 29,493 32,466 29,628 28,326 31,484 27,104 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 1,271 339 966 1,701 2,030 3,005 1,807 -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 -85 -203 -346 -546 -573 -788 -614 -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 1,186 136 620 1,155 1,457 2,217 1,193 -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 975 136 615 1,155 1,459 2,234 1,162 -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 63,871 29,357 31,846 28,473 26,869 29,267 25,911 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 0.69 % 0.10 % 0.45 % 0.85 % 1.30 % 2.40 % 1.77 % -14.52%
  YoY % 590.00% -77.78% -47.06% -34.62% -45.83% 35.59% -
  Horiz. % 38.98% 5.65% 25.42% 48.02% 73.45% 135.59% 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 16.59 7.54 19.53 17.96 17.86 21.00 23.56 -5.68%
  YoY % 120.03% -61.39% 8.74% 0.56% -14.95% -10.87% -
  Horiz. % 70.42% 32.00% 82.89% 76.23% 75.81% 89.13% 100.00%
EPS 0.25 0.03 0.37 0.70 0.92 1.49 1.01 -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 16.54 7.50 8.26 7.53 7.20 8.01 6.89 15.71%
  YoY % 120.53% -9.20% 9.69% 4.58% -10.11% 16.26% -
  Horiz. % 240.06% 108.85% 119.88% 109.29% 104.50% 116.26% 100.00%
EPS 0.25 0.03 0.16 0.29 0.37 0.57 0.30 -2.99%
  YoY % 733.33% -81.25% -44.83% -21.62% -35.09% 90.00% -
  Horiz. % 83.33% 10.00% 53.33% 96.67% 123.33% 190.00% 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 1.72 4.18 6.45 7.24 9.41 4.19 0.00 -
  YoY % -58.85% -35.19% -10.91% -23.06% 124.58% 0.00% -
  Horiz. % 41.05% 99.76% 153.94% 172.79% 224.58% 100.00% -
P/EPS 114.64 906.40 340.54 185.71 182.61 59.06 0.00 -
  YoY % -87.35% 166.17% 83.37% 1.70% 209.19% 0.00% -
  Horiz. % 194.11% 1,534.71% 576.60% 314.44% 309.19% 100.00% -
EY 0.87 0.11 0.29 0.54 0.55 1.69 0.00 -
  YoY % 690.91% -62.07% -46.30% -1.82% -67.46% 0.00% -
  Horiz. % 51.48% 6.51% 17.16% 31.95% 32.54% 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 1.54 4.18 5.27 7.41 9.24 4.21 0.00 -
  YoY % -63.16% -20.68% -28.88% -19.81% 119.48% 0.00% -
  Horiz. % 36.58% 99.29% 125.18% 176.01% 219.48% 100.00% -
P/EPS 102.57 906.40 278.38 190.00 179.35 59.40 0.00 -
  YoY % -88.68% 225.60% 46.52% 5.94% 201.94% 0.00% -
  Horiz. % 172.68% 1,525.93% 468.65% 319.87% 301.94% 100.00% -
EY 0.97 0.11 0.36 0.53 0.56 1.68 0.00 -
  YoY % 781.82% -69.44% -32.08% -5.36% -66.67% 0.00% -
  Horiz. % 57.74% 6.55% 21.43% 31.55% 33.33% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers