Highlights

[SOLID] YoY Quarter Result on 2017-01-31 [#3]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 28-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Jan-2017  [#3]
Profit Trend QoQ -     -55.49%    YoY -     -54.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 63,493 42,163 35,853 31,115 30,205 34,339 31,405 12.44%
  YoY % 50.59% 17.60% 15.23% 3.01% -12.04% 9.34% -
  Horiz. % 202.17% 134.26% 114.16% 99.08% 96.18% 109.34% 100.00%
PBT 691 433 2,187 1,316 2,160 3,204 3,517 -23.74%
  YoY % 59.58% -80.20% 66.19% -39.07% -32.58% -8.90% -
  Horiz. % 19.65% 12.31% 62.18% 37.42% 61.42% 91.10% 100.00%
Tax -164 -152 -758 -731 -889 -954 -931 -25.12%
  YoY % -7.89% 79.95% -3.69% 17.77% 6.81% -2.47% -
  Horiz. % 17.62% 16.33% 81.42% 78.52% 95.49% 102.47% 100.00%
NP 527 281 1,429 585 1,271 2,250 2,586 -23.28%
  YoY % 87.54% -80.34% 144.27% -53.97% -43.51% -12.99% -
  Horiz. % 20.38% 10.87% 55.26% 22.62% 49.15% 87.01% 100.00%
NP to SH 500 281 1,431 608 1,325 2,245 2,613 -24.08%
  YoY % 77.94% -80.36% 135.36% -54.11% -40.98% -14.08% -
  Horiz. % 19.14% 10.75% 54.76% 23.27% 50.71% 85.92% 100.00%
Tax Rate 23.73 % 35.10 % 34.66 % 55.55 % 41.16 % 29.78 % 26.47 % -1.80%
  YoY % -32.39% 1.27% -37.61% 34.96% 38.21% 12.50% -
  Horiz. % 89.65% 132.60% 130.94% 209.86% 155.50% 112.50% 100.00%
Total Cost 62,966 41,882 34,424 30,530 28,934 32,089 28,819 13.91%
  YoY % 50.34% 21.67% 12.75% 5.52% -9.83% 11.35% -
  Horiz. % 218.49% 145.33% 119.45% 105.94% 100.40% 111.35% 100.00%
Net Worth 149,009 141,141 140,599 134,745 135,812 95,786 88,601 9.05%
  YoY % 5.57% 0.39% 4.34% -0.79% 41.79% 8.11% -
  Horiz. % 168.18% 159.30% 158.69% 152.08% 153.28% 108.11% 100.00%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - - - - 14 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 0.67 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 149,009 141,141 140,599 134,745 135,812 95,786 88,601 9.05%
  YoY % 5.57% 0.39% 4.34% -0.79% 41.79% 8.11% -
  Horiz. % 168.18% 159.30% 158.69% 152.08% 153.28% 108.11% 100.00%
NOSH 392,130 392,060 390,554 164,324 165,624 149,666 150,172 17.34%
  YoY % 0.02% 0.39% 137.67% -0.79% 10.66% -0.34% -
  Horiz. % 261.12% 261.07% 260.07% 109.42% 110.29% 99.66% 100.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 0.83 % 0.67 % 3.99 % 1.88 % 4.21 % 6.55 % 8.23 % -31.76%
  YoY % 23.88% -83.21% 112.23% -55.34% -35.73% -20.41% -
  Horiz. % 10.09% 8.14% 48.48% 22.84% 51.15% 79.59% 100.00%
ROE 0.34 % 0.20 % 1.02 % 0.45 % 0.98 % 2.34 % 2.95 % -30.23%
  YoY % 70.00% -80.39% 126.67% -54.08% -58.12% -20.68% -
  Horiz. % 11.53% 6.78% 34.58% 15.25% 33.22% 79.32% 100.00%
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 16.19 10.75 9.18 18.94 18.24 22.94 20.91 -4.17%
  YoY % 50.60% 17.10% -51.53% 3.84% -20.49% 9.71% -
  Horiz. % 77.43% 51.41% 43.90% 90.58% 87.23% 109.71% 100.00%
EPS 0.13 0.05 0.37 0.37 0.80 1.50 1.74 -35.09%
  YoY % 160.00% -86.49% 0.00% -53.75% -46.67% -13.79% -
  Horiz. % 7.47% 2.87% 21.26% 21.26% 45.98% 86.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3800 0.3600 0.3600 0.8200 0.8200 0.6400 0.5900 -7.07%
  YoY % 5.56% 0.00% -56.10% 0.00% 28.13% 8.47% -
  Horiz. % 64.41% 61.02% 61.02% 138.98% 138.98% 108.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 405,644
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 15.65 10.39 8.84 7.67 7.45 8.47 7.74 12.44%
  YoY % 50.63% 17.53% 15.25% 2.95% -12.04% 9.43% -
  Horiz. % 202.20% 134.24% 114.21% 99.10% 96.25% 109.43% 100.00%
EPS 0.12 0.07 0.35 0.15 0.33 0.55 0.64 -24.34%
  YoY % 71.43% -80.00% 133.33% -54.55% -40.00% -14.06% -
  Horiz. % 18.75% 10.94% 54.69% 23.44% 51.56% 85.94% 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 0.3673 0.3479 0.3466 0.3322 0.3348 0.2361 0.2184 9.05%
  YoY % 5.58% 0.38% 4.33% -0.78% 41.80% 8.10% -
  Horiz. % 168.18% 159.29% 158.70% 152.11% 153.30% 108.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.2600 0.3100 0.3300 1.3400 1.3900 1.6400 0.6550 -
P/RPS 1.61 2.88 3.59 7.08 7.62 7.15 3.13 -10.48%
  YoY % -44.10% -19.78% -49.29% -7.09% 6.57% 128.43% -
  Horiz. % 51.44% 92.01% 114.70% 226.20% 243.45% 228.43% 100.00%
P/EPS 203.91 432.52 90.06 362.16 173.75 109.33 37.64 32.51%
  YoY % -52.86% 380.26% -75.13% 108.44% 58.92% 190.46% -
  Horiz. % 541.74% 1,149.10% 239.27% 962.17% 461.61% 290.46% 100.00%
EY 0.49 0.23 1.11 0.28 0.58 0.91 2.66 -24.56%
  YoY % 113.04% -79.28% 296.43% -51.72% -36.26% -65.79% -
  Horiz. % 18.42% 8.65% 41.73% 10.53% 21.80% 34.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.68 0.86 0.92 1.63 1.70 2.56 1.11 -7.84%
  YoY % -20.93% -6.52% -43.56% -4.12% -33.59% 130.63% -
  Horiz. % 61.26% 77.48% 82.88% 146.85% 153.15% 230.63% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 30/04/20 21/03/19 20/03/18 28/03/17 30/03/16 24/03/15 25/03/14 -
Price 0.3050 0.2900 0.3450 1.2700 1.3700 1.6100 0.8300 -
P/RPS 1.88 2.70 3.76 6.71 7.51 7.02 3.97 -11.71%
  YoY % -30.37% -28.19% -43.96% -10.65% 6.98% 76.83% -
  Horiz. % 47.36% 68.01% 94.71% 169.02% 189.17% 176.83% 100.00%
P/EPS 239.20 404.62 94.16 343.24 171.25 107.33 47.70 30.81%
  YoY % -40.88% 329.72% -72.57% 100.43% 59.55% 125.01% -
  Horiz. % 501.47% 848.26% 197.40% 719.58% 359.01% 225.01% 100.00%
EY 0.42 0.25 1.06 0.29 0.58 0.93 2.10 -23.52%
  YoY % 68.00% -76.42% 265.52% -50.00% -37.63% -55.71% -
  Horiz. % 20.00% 11.90% 50.48% 13.81% 27.62% 44.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.80 0.81 0.96 1.55 1.67 2.52 1.41 -9.01%
  YoY % -1.23% -15.62% -38.06% -7.19% -33.73% 78.72% -
  Horiz. % 56.74% 57.45% 68.09% 109.93% 118.44% 178.72% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers