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
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 78,899 63,493 42,163 35,853 31,115 30,205 34,339 14.86%
  YoY % 24.26% 50.59% 17.60% 15.23% 3.01% -12.04% -
  Horiz. % 229.76% 184.90% 122.78% 104.41% 90.61% 87.96% 100.00%
PBT 6,100 691 433 2,187 1,316 2,160 3,204 11.32%
  YoY % 782.78% 59.58% -80.20% 66.19% -39.07% -32.58% -
  Horiz. % 190.39% 21.57% 13.51% 68.26% 41.07% 67.42% 100.00%
Tax -271 -164 -152 -758 -731 -889 -954 -18.91%
  YoY % -65.24% -7.89% 79.95% -3.69% 17.77% 6.81% -
  Horiz. % 28.41% 17.19% 15.93% 79.45% 76.62% 93.19% 100.00%
NP 5,829 527 281 1,429 585 1,271 2,250 17.18%
  YoY % 1,006.07% 87.54% -80.34% 144.27% -53.97% -43.51% -
  Horiz. % 259.07% 23.42% 12.49% 63.51% 26.00% 56.49% 100.00%
NP to SH 5,839 500 281 1,431 608 1,325 2,245 17.25%
  YoY % 1,067.80% 77.94% -80.36% 135.36% -54.11% -40.98% -
  Horiz. % 260.09% 22.27% 12.52% 63.74% 27.08% 59.02% 100.00%
Tax Rate 4.44 % 23.73 % 35.10 % 34.66 % 55.55 % 41.16 % 29.78 % -27.16%
  YoY % -81.29% -32.39% 1.27% -37.61% 34.96% 38.21% -
  Horiz. % 14.91% 79.68% 117.86% 116.39% 186.53% 138.21% 100.00%
Total Cost 73,070 62,966 41,882 34,424 30,530 28,934 32,089 14.69%
  YoY % 16.05% 50.34% 21.67% 12.75% 5.52% -9.83% -
  Horiz. % 227.71% 196.22% 130.52% 107.28% 95.14% 90.17% 100.00%
Net Worth 178,330 149,009 141,141 140,599 134,745 135,812 95,786 10.90%
  YoY % 19.68% 5.57% 0.39% 4.34% -0.79% 41.79% -
  Horiz. % 186.17% 155.56% 147.35% 146.78% 140.67% 141.79% 100.00%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 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% 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% 0.00% 100.00%
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 178,330 149,009 141,141 140,599 134,745 135,812 95,786 10.90%
  YoY % 19.68% 5.57% 0.39% 4.34% -0.79% 41.79% -
  Horiz. % 186.17% 155.56% 147.35% 146.78% 140.67% 141.79% 100.00%
NOSH 396,289 392,130 392,060 390,554 164,324 165,624 149,666 17.60%
  YoY % 1.06% 0.02% 0.39% 137.67% -0.79% 10.66% -
  Horiz. % 264.78% 262.00% 261.96% 260.95% 109.79% 110.66% 100.00%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 7.39 % 0.83 % 0.67 % 3.99 % 1.88 % 4.21 % 6.55 % 2.03%
  YoY % 790.36% 23.88% -83.21% 112.23% -55.34% -35.73% -
  Horiz. % 112.82% 12.67% 10.23% 60.92% 28.70% 64.27% 100.00%
ROE 3.27 % 0.34 % 0.20 % 1.02 % 0.45 % 0.98 % 2.34 % 5.73%
  YoY % 861.76% 70.00% -80.39% 126.67% -54.08% -58.12% -
  Horiz. % 139.74% 14.53% 8.55% 43.59% 19.23% 41.88% 100.00%
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 19.91 16.19 10.75 9.18 18.94 18.24 22.94 -2.33%
  YoY % 22.98% 50.60% 17.10% -51.53% 3.84% -20.49% -
  Horiz. % 86.79% 70.58% 46.86% 40.02% 82.56% 79.51% 100.00%
EPS 1.47 0.13 0.05 0.37 0.37 0.80 1.50 -0.34%
  YoY % 1,030.77% 160.00% -86.49% 0.00% -53.75% -46.67% -
  Horiz. % 98.00% 8.67% 3.33% 24.67% 24.67% 53.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4500 0.3800 0.3600 0.3600 0.8200 0.8200 0.6400 -5.70%
  YoY % 18.42% 5.56% 0.00% -56.10% 0.00% 28.13% -
  Horiz. % 70.31% 59.38% 56.25% 56.25% 128.12% 128.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 15.19 12.22 8.12 6.90 5.99 5.82 6.61 14.86%
  YoY % 24.30% 50.49% 17.68% 15.19% 2.92% -11.95% -
  Horiz. % 229.80% 184.87% 122.84% 104.39% 90.62% 88.05% 100.00%
EPS 1.12 0.10 0.05 0.28 0.12 0.26 0.43 17.28%
  YoY % 1,020.00% 100.00% -82.14% 133.33% -53.85% -39.53% -
  Horiz. % 260.47% 23.26% 11.63% 65.12% 27.91% 60.47% 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 0.3434 0.2869 0.2718 0.2707 0.2594 0.2615 0.1844 10.91%
  YoY % 19.69% 5.56% 0.41% 4.36% -0.80% 41.81% -
  Horiz. % 186.23% 155.59% 147.40% 146.80% 140.67% 141.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.1950 0.2600 0.3100 0.3300 1.3400 1.3900 1.6400 -
P/RPS 0.98 1.61 2.88 3.59 7.08 7.62 7.15 -28.17%
  YoY % -39.13% -44.10% -19.78% -49.29% -7.09% 6.57% -
  Horiz. % 13.71% 22.52% 40.28% 50.21% 99.02% 106.57% 100.00%
P/EPS 13.23 203.91 432.52 90.06 362.16 173.75 109.33 -29.65%
  YoY % -93.51% -52.86% 380.26% -75.13% 108.44% 58.92% -
  Horiz. % 12.10% 186.51% 395.61% 82.37% 331.25% 158.92% 100.00%
EY 7.56 0.49 0.23 1.11 0.28 0.58 0.91 42.27%
  YoY % 1,442.86% 113.04% -79.28% 296.43% -51.72% -36.26% -
  Horiz. % 830.77% 53.85% 25.27% 121.98% 30.77% 63.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.43 0.68 0.86 0.92 1.63 1.70 2.56 -25.70%
  YoY % -36.76% -20.93% -6.52% -43.56% -4.12% -33.59% -
  Horiz. % 16.80% 26.56% 33.59% 35.94% 63.67% 66.41% 100.00%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date - 30/04/20 21/03/19 20/03/18 28/03/17 30/03/16 24/03/15 -
Price 0.2250 0.3050 0.2900 0.3450 1.2700 1.3700 1.6100 -
P/RPS 1.13 1.88 2.70 3.76 6.71 7.51 7.02 -26.22%
  YoY % -39.89% -30.37% -28.19% -43.96% -10.65% 6.98% -
  Horiz. % 16.10% 26.78% 38.46% 53.56% 95.58% 106.98% 100.00%
P/EPS 15.27 239.20 404.62 94.16 343.24 171.25 107.33 -27.73%
  YoY % -93.62% -40.88% 329.72% -72.57% 100.43% 59.55% -
  Horiz. % 14.23% 222.86% 376.99% 87.73% 319.80% 159.55% 100.00%
EY 6.55 0.42 0.25 1.06 0.29 0.58 0.93 38.41%
  YoY % 1,459.52% 68.00% -76.42% 265.52% -50.00% -37.63% -
  Horiz. % 704.30% 45.16% 26.88% 113.98% 31.18% 62.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.50 0.80 0.81 0.96 1.55 1.67 2.52 -23.61%
  YoY % -37.50% -1.23% -15.62% -38.06% -7.19% -33.73% -
  Horiz. % 19.84% 31.75% 32.14% 38.10% 61.51% 66.27% 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
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS