[SOLID] YoY Cumulative Quarter Result on 2017-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 149,903 137,082 65,355 63,080 62,167 61,548 67,886 14.10% YoY % 9.35% 109.75% 3.61% 1.47% 1.01% -9.34% - Horiz. % 220.82% 201.93% 96.27% 92.92% 91.58% 90.66% 100.00%
PBT 5,099 1,788 1,273 1,886 3,825 5,725 7,171 -5.52% YoY % 185.18% 40.46% -32.50% -50.69% -33.19% -20.16% - Horiz. % 71.11% 24.93% 17.75% 26.30% 53.34% 79.84% 100.00%
Tax -390 -289 -422 -696 -1,304 -1,606 -1,795 -22.45% YoY % -34.95% 31.52% 39.37% 46.63% 18.80% 10.53% - Horiz. % 21.73% 16.10% 23.51% 38.77% 72.65% 89.47% 100.00%
NP 4,709 1,499 851 1,190 2,521 4,119 5,376 -2.18% YoY % 214.14% 76.15% -28.49% -52.80% -38.80% -23.38% - Horiz. % 87.59% 27.88% 15.83% 22.14% 46.89% 76.62% 100.00%
NP to SH 4,701 1,087 851 1,184 2,521 4,180 5,364 -2.17% YoY % 332.47% 27.73% -28.12% -53.03% -39.69% -22.07% - Horiz. % 87.64% 20.26% 15.87% 22.07% 47.00% 77.93% 100.00%
Tax Rate 7.65 % 16.16 % 33.15 % 36.90 % 34.09 % 28.05 % 25.03 % -17.91% YoY % -52.66% -51.25% -10.16% 8.24% 21.53% 12.07% - Horiz. % 30.56% 64.56% 132.44% 147.42% 136.20% 112.07% 100.00%
Total Cost 145,194 135,583 64,504 61,890 59,646 57,429 62,510 15.07% YoY % 7.09% 110.19% 4.22% 3.76% 3.86% -8.13% - Horiz. % 232.27% 216.90% 103.19% 99.01% 95.42% 91.87% 100.00%
Net Worth 146,626 141,166 141,091 140,454 136,001 119,428 95,892 7.33% YoY % 3.87% 0.05% 0.45% 3.27% 13.88% 24.54% - Horiz. % 152.91% 147.21% 147.13% 146.47% 141.83% 124.54% 100.00%
Dividend 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div - - - - 497 - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 19.74 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 146,626 141,166 141,091 140,454 136,001 119,428 95,892 7.33% YoY % 3.87% 0.05% 0.45% 3.27% 13.88% 24.54% - Horiz. % 152.91% 147.21% 147.13% 146.47% 141.83% 124.54% 100.00%
NOSH 396,289 392,130 391,919 167,208 165,855 161,389 149,832 17.58% YoY % 1.06% 0.05% 134.39% 0.82% 2.77% 7.71% - Horiz. % 264.49% 261.71% 261.57% 111.60% 110.69% 107.71% 100.00%
Ratio Analysis 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 3.14 % 1.09 % 1.30 % 1.89 % 4.06 % 6.69 % 7.92 % -14.28% YoY % 188.07% -16.15% -31.22% -53.45% -39.31% -15.53% - Horiz. % 39.65% 13.76% 16.41% 23.86% 51.26% 84.47% 100.00%
ROE 3.21 % 0.77 % 0.60 % 0.84 % 1.85 % 3.50 % 5.59 % -8.82% YoY % 316.88% 28.33% -28.57% -54.59% -47.14% -37.39% - Horiz. % 57.42% 13.77% 10.73% 15.03% 33.09% 62.61% 100.00%
Per Share 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 37.83 34.96 16.68 37.73 37.48 38.14 45.31 -2.96% YoY % 8.21% 109.59% -55.79% 0.67% -1.73% -15.82% - Horiz. % 83.49% 77.16% 36.81% 83.27% 82.72% 84.18% 100.00%
EPS 1.19 0.33 0.22 0.71 1.52 2.59 3.58 -16.76% YoY % 260.61% 50.00% -69.01% -53.29% -41.31% -27.65% - Horiz. % 33.24% 9.22% 6.15% 19.83% 42.46% 72.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.30 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 0.3700 0.3600 0.3600 0.8400 0.8200 0.7400 0.6400 -8.72% YoY % 2.78% 0.00% -57.14% 2.44% 10.81% 15.63% - Horiz. % 57.81% 56.25% 56.25% 131.25% 128.12% 115.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 28.86 26.39 12.58 12.15 11.97 11.85 13.07 14.10% YoY % 9.36% 109.78% 3.54% 1.50% 1.01% -9.33% - Horiz. % 220.81% 201.91% 96.25% 92.96% 91.58% 90.67% 100.00%
EPS 0.91 0.21 0.16 0.23 0.49 0.80 1.03 -2.04% YoY % 333.33% 31.25% -30.43% -53.06% -38.75% -22.33% - Horiz. % 88.35% 20.39% 15.53% 22.33% 47.57% 77.67% 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 0.2823 0.2718 0.2717 0.2704 0.2619 0.2299 0.1846 7.33% YoY % 3.86% 0.04% 0.48% 3.25% 13.92% 24.54% - Horiz. % 152.93% 147.24% 147.18% 146.48% 141.87% 124.54% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.1950 0.2650 0.3000 0.9950 1.3200 1.9000 1.0700 -
P/RPS 0.52 0.76 1.80 2.64 3.52 4.98 2.36 -22.27% YoY % -31.58% -57.78% -31.82% -25.00% -29.32% 111.02% - Horiz. % 22.03% 32.20% 76.27% 111.86% 149.15% 211.02% 100.00%
P/EPS 16.44 95.60 138.16 140.52 86.84 73.36 29.89 -9.47% YoY % -82.80% -30.80% -1.68% 61.81% 18.38% 145.43% - Horiz. % 55.00% 319.84% 462.23% 470.12% 290.53% 245.43% 100.00%
EY 6.08 1.05 0.72 0.71 1.15 1.36 3.35 10.43% YoY % 479.05% 45.83% 1.41% -38.26% -15.44% -59.40% - Horiz. % 181.49% 31.34% 21.49% 21.19% 34.33% 40.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.23 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% - -
P/NAPS 0.53 0.74 0.83 1.18 1.61 2.57 1.67 -17.40% YoY % -28.38% -10.84% -29.66% -26.71% -37.35% 53.89% - Horiz. % 31.74% 44.31% 49.70% 70.66% 96.41% 153.89% 100.00%
Price Multiplier on Announcement Date 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/12/20 30/12/19 27/12/18 27/12/17 28/12/16 28/12/15 29/12/14 -
Price 0.2450 0.2750 0.2950 0.3450 1.2600 1.4500 1.5500 -
P/RPS 0.65 0.79 1.77 0.91 3.36 3.80 3.42 -24.16% YoY % -17.72% -55.37% 94.51% -72.92% -11.58% 11.11% - Horiz. % 19.01% 23.10% 51.75% 26.61% 98.25% 111.11% 100.00%
P/EPS 20.65 99.20 135.86 48.72 82.89 55.98 43.30 -11.60% YoY % -79.18% -26.98% 178.86% -41.22% 48.07% 29.28% - Horiz. % 47.69% 229.10% 313.76% 112.52% 191.43% 129.28% 100.00%
EY 4.84 1.01 0.74 2.05 1.21 1.79 2.31 13.11% YoY % 379.21% 36.49% -63.90% 69.42% -32.40% -22.51% - Horiz. % 209.52% 43.72% 32.03% 88.74% 52.38% 77.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.24 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% - -
P/NAPS 0.66 0.76 0.82 0.41 1.54 1.96 2.42 -19.45% YoY % -13.16% -7.32% 100.00% -73.38% -21.43% -19.01% - Horiz. % 27.27% 31.40% 33.88% 16.94% 63.64% 80.99% 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 Automotive Berhad - Q2 FYE 2018 .pdf 
