Highlights

[SOLID] YoY Cumulative Quarter Result on 2017-10-31 [#2]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 27-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Oct-2017  [#2]
Profit Trend QoQ -     92.52%    YoY -     -53.03%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
7. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
8. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
PARTNERS & BROKERS