Highlights

[SOLID] YoY Quarter Result on 2018-01-31 [#3]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 20-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Jan-2018  [#3]
Profit Trend QoQ -     151.49%    YoY -     135.36%
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 - 392,429
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 10.74 9.14 7.93 7.70 8.75 8.00 - -
  YoY % 17.51% 15.26% 2.99% -12.00% 9.38% 0.00% -
  Horiz. % 134.25% 114.25% 99.12% 96.25% 109.38% 100.00% -
EPS 0.07 0.36 0.15 0.34 0.57 0.67 0.00 -
  YoY % -80.56% 140.00% -55.88% -40.35% -14.93% 0.00% -
  Horiz. % 10.45% 53.73% 22.39% 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 0.3597 0.3583 0.3434 0.3461 0.2441 0.2258 - -
  YoY % 0.39% 4.34% -0.78% 41.79% 8.10% 0.00% -
  Horiz. % 159.30% 158.68% 152.08% 153.28% 108.10% 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.
 


 

282  252  595  1204 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.355+0.01 
 VSOLAR 0.09+0.005 
 SAPNRG 0.295+0.005 
 MNC-PA 0.0350.00 
 KNM 0.42+0.005 
 PWORTH 0.05+0.005 
 MNC 0.1150.00 
 GPACKET-WB 0.270.00 
 ECOWLD 0.665+0.02 
 VELESTO 0.3050.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers