Highlights

[SOLID] YoY Cumulative Quarter Result on 2016-10-31 [#2]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 28-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Oct-2016  [#2]
Profit Trend QoQ -     118.27%    YoY -     -39.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 137,082 65,355 63,080 62,167 61,548 67,886 58,415 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 1,788 1,273 1,886 3,825 5,725 7,171 4,223 -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 -289 -422 -696 -1,304 -1,606 -1,795 -1,589 -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 1,499 851 1,190 2,521 4,119 5,376 2,634 -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 1,087 851 1,184 2,521 4,180 5,364 2,590 -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 135,583 64,504 61,890 59,646 57,429 62,510 55,781 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 - - - 497 - - 74 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 665.99% 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 0.77 % 0.60 % 0.84 % 1.85 % 3.50 % 5.59 % 3.65 % -22.84%
  YoY % 28.33% -28.57% -54.59% -47.14% -37.39% 53.15% -
  Horiz. % 21.10% 16.44% 23.01% 50.68% 95.89% 153.15% 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 34.96 16.68 37.73 37.48 38.14 45.31 46.91 -4.78%
  YoY % 109.59% -55.79% 0.67% -1.73% -15.82% -3.41% -
  Horiz. % 74.53% 35.56% 80.43% 79.90% 81.30% 96.59% 100.00%
EPS 0.33 0.22 0.71 1.52 2.59 3.58 2.08 -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 0.30 0.00 0.00 0.06 -
  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 - 393,271
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 34.86 16.62 16.04 15.81 15.65 17.26 14.85 15.28%
  YoY % 109.75% 3.62% 1.45% 1.02% -9.33% 16.23% -
  Horiz. % 234.75% 111.92% 108.01% 106.46% 105.39% 116.23% 100.00%
EPS 0.28 0.22 0.30 0.64 1.06 1.36 0.66 -13.31%
  YoY % 27.27% -26.67% -53.12% -39.62% -22.06% 106.06% -
  Horiz. % 42.42% 33.33% 45.45% 96.97% 160.61% 206.06% 100.00%
DPS 0.00 0.00 0.00 0.13 0.00 0.00 0.02 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 650.00% 0.00% 0.00% 100.00%
NAPS 0.3590 0.3588 0.3571 0.3458 0.3037 0.2438 0.1805 12.14%
  YoY % 0.06% 0.48% 3.27% 13.86% 24.57% 35.07% -
  Horiz. % 198.89% 198.78% 197.84% 191.58% 168.25% 135.07% 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 0.76 1.80 2.64 3.52 4.98 2.36 1.46 -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 95.60 138.16 140.52 86.84 73.36 29.89 32.93 19.43%
  YoY % -30.80% -1.68% 61.81% 18.38% 145.43% -9.23% -
  Horiz. % 290.31% 419.56% 426.72% 263.71% 222.78% 90.77% 100.00%
EY 1.05 0.72 0.71 1.15 1.36 3.35 3.04 -16.23%
  YoY % 45.83% 1.41% -38.26% -15.44% -59.40% 10.20% -
  Horiz. % 34.54% 23.68% 23.36% 37.83% 44.74% 110.20% 100.00%
DY 0.00 0.00 0.00 0.23 0.00 0.00 0.09 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 255.56% 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 0.79 1.77 0.91 3.36 3.80 3.42 1.52 -10.33%
  YoY % -55.37% 94.51% -72.92% -11.58% 11.11% 125.00% -
  Horiz. % 51.97% 116.45% 59.87% 221.05% 250.00% 225.00% 100.00%
P/EPS 99.20 135.86 48.72 82.89 55.98 43.30 34.38 19.31%
  YoY % -26.98% 178.86% -41.22% 48.07% 29.28% 25.95% -
  Horiz. % 288.54% 395.17% 141.71% 241.10% 162.83% 125.95% 100.00%
EY 1.01 0.74 2.05 1.21 1.79 2.31 2.91 -16.16%
  YoY % 36.49% -63.90% 69.42% -32.40% -22.51% -20.62% -
  Horiz. % 34.71% 25.43% 70.45% 41.58% 61.51% 79.38% 100.00%
DY 0.00 0.00 0.00 0.24 0.00 0.00 0.08 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 300.00% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers