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
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 42,163 35,853 31,115 30,205 34,339 31,405 0 -
  YoY % 17.60% 15.23% 3.01% -12.04% 9.34% 0.00% -
  Horiz. % 134.26% 114.16% 99.08% 96.18% 109.34% 100.00% -
PBT 433 2,187 1,316 2,160 3,204 3,517 0 -
  YoY % -80.20% 66.19% -39.07% -32.58% -8.90% 0.00% -
  Horiz. % 12.31% 62.18% 37.42% 61.42% 91.10% 100.00% -
Tax -152 -758 -731 -889 -954 -931 0 -
  YoY % 79.95% -3.69% 17.77% 6.81% -2.47% 0.00% -
  Horiz. % 16.33% 81.42% 78.52% 95.49% 102.47% 100.00% -
NP 281 1,429 585 1,271 2,250 2,586 0 -
  YoY % -80.34% 144.27% -53.97% -43.51% -12.99% 0.00% -
  Horiz. % 10.87% 55.26% 22.62% 49.15% 87.01% 100.00% -
NP to SH 281 1,431 608 1,325 2,245 2,613 0 -
  YoY % -80.36% 135.36% -54.11% -40.98% -14.08% 0.00% -
  Horiz. % 10.75% 54.76% 23.27% 50.71% 85.92% 100.00% -
Tax Rate 35.10 % 34.66 % 55.55 % 41.16 % 29.78 % 26.47 % - % -
  YoY % 1.27% -37.61% 34.96% 38.21% 12.50% 0.00% -
  Horiz. % 132.60% 130.94% 209.86% 155.50% 112.50% 100.00% -
Total Cost 41,882 34,424 30,530 28,934 32,089 28,819 0 -
  YoY % 21.67% 12.75% 5.52% -9.83% 11.35% 0.00% -
  Horiz. % 145.33% 119.45% 105.94% 100.40% 111.35% 100.00% -
Net Worth 141,141 140,599 134,745 135,812 95,786 88,601 - -
  YoY % 0.39% 4.34% -0.79% 41.79% 8.11% 0.00% -
  Horiz. % 159.30% 158.69% 152.08% 153.28% 108.11% 100.00% -
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 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% 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% 100.00% - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 141,141 140,599 134,745 135,812 95,786 88,601 - -
  YoY % 0.39% 4.34% -0.79% 41.79% 8.11% 0.00% -
  Horiz. % 159.30% 158.69% 152.08% 153.28% 108.11% 100.00% -
NOSH 392,060 390,554 164,324 165,624 149,666 150,172 - -
  YoY % 0.39% 137.67% -0.79% 10.66% -0.34% 0.00% -
  Horiz. % 261.07% 260.07% 109.42% 110.29% 99.66% 100.00% -
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 0.67 % 3.99 % 1.88 % 4.21 % 6.55 % 8.23 % - % -
  YoY % -83.21% 112.23% -55.34% -35.73% -20.41% 0.00% -
  Horiz. % 8.14% 48.48% 22.84% 51.15% 79.59% 100.00% -
ROE 0.20 % 1.02 % 0.45 % 0.98 % 2.34 % 2.95 % - % -
  YoY % -80.39% 126.67% -54.08% -58.12% -20.68% 0.00% -
  Horiz. % 6.78% 34.58% 15.25% 33.22% 79.32% 100.00% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 10.75 9.18 18.94 18.24 22.94 20.91 - -
  YoY % 17.10% -51.53% 3.84% -20.49% 9.71% 0.00% -
  Horiz. % 51.41% 43.90% 90.58% 87.23% 109.71% 100.00% -
EPS 0.05 0.37 0.37 0.80 1.50 1.74 0.00 -
  YoY % -86.49% 0.00% -53.75% -46.67% -13.79% 0.00% -
  Horiz. % 2.87% 21.26% 21.26% 45.98% 86.21% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.01 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 0.3600 0.3600 0.8200 0.8200 0.6400 0.5900 - -
  YoY % 0.00% -56.10% 0.00% 28.13% 8.47% 0.00% -
  Horiz. % 61.02% 61.02% 138.98% 138.98% 108.47% 100.00% -
Adjusted Per Share Value based on latest NOSH - 392,130
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 10.75 9.14 7.93 7.70 8.76 8.01 - -
  YoY % 17.61% 15.26% 2.99% -12.10% 9.36% 0.00% -
  Horiz. % 134.21% 114.11% 99.00% 96.13% 109.36% 100.00% -
EPS 0.07 0.36 0.16 0.34 0.57 0.67 0.00 -
  YoY % -80.56% 125.00% -52.94% -40.35% -14.93% 0.00% -
  Horiz. % 10.45% 53.73% 23.88% 50.75% 85.07% 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 0.3599 0.3586 0.3436 0.3463 0.2443 0.2259 - -
  YoY % 0.36% 4.37% -0.78% 41.75% 8.15% 0.00% -
  Horiz. % 159.32% 158.74% 152.10% 153.30% 108.15% 100.00% -
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 - -
Price 0.3100 0.3300 1.3400 1.3900 1.6400 0.6550 0.0000 -
P/RPS 2.88 3.59 7.08 7.62 7.15 3.13 0.00 -
  YoY % -19.78% -49.29% -7.09% 6.57% 128.43% 0.00% -
  Horiz. % 92.01% 114.70% 226.20% 243.45% 228.43% 100.00% -
P/EPS 432.52 90.06 362.16 173.75 109.33 37.64 0.00 -
  YoY % 380.26% -75.13% 108.44% 58.92% 190.46% 0.00% -
  Horiz. % 1,149.10% 239.27% 962.17% 461.61% 290.46% 100.00% -
EY 0.23 1.11 0.28 0.58 0.91 2.66 0.00 -
  YoY % -79.28% 296.43% -51.72% -36.26% -65.79% 0.00% -
  Horiz. % 8.65% 41.73% 10.53% 21.80% 34.21% 100.00% -
DY 0.00 0.00 0.00 0.00 0.01 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 0.86 0.92 1.63 1.70 2.56 1.11 0.00 -
  YoY % -6.52% -43.56% -4.12% -33.59% 130.63% 0.00% -
  Horiz. % 77.48% 82.88% 146.85% 153.15% 230.63% 100.00% -
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 21/03/19 20/03/18 28/03/17 30/03/16 24/03/15 25/03/14 - -
Price 0.2900 0.3450 1.2700 1.3700 1.6100 0.8300 0.0000 -
P/RPS 2.70 3.76 6.71 7.51 7.02 3.97 0.00 -
  YoY % -28.19% -43.96% -10.65% 6.98% 76.83% 0.00% -
  Horiz. % 68.01% 94.71% 169.02% 189.17% 176.83% 100.00% -
P/EPS 404.62 94.16 343.24 171.25 107.33 47.70 0.00 -
  YoY % 329.72% -72.57% 100.43% 59.55% 125.01% 0.00% -
  Horiz. % 848.26% 197.40% 719.58% 359.01% 225.01% 100.00% -
EY 0.25 1.06 0.29 0.58 0.93 2.10 0.00 -
  YoY % -76.42% 265.52% -50.00% -37.63% -55.71% 0.00% -
  Horiz. % 11.90% 50.48% 13.81% 27.62% 44.29% 100.00% -
DY 0.00 0.00 0.00 0.00 0.01 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 0.81 0.96 1.55 1.67 2.52 1.41 0.00 -
  YoY % -15.62% -38.06% -7.19% -33.73% 78.72% 0.00% -
  Horiz. % 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.
 


 

1914 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
4. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers