Highlights

[SOLID] YoY Quarter Result on 2016-07-31 [#1]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 27-Sep-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Jul-2016  [#1]
Profit Trend QoQ -     471.78%    YoY -     -20.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 29,493 32,466 29,628 28,326 31,484 27,104 0 -
  YoY % -9.16% 9.58% 4.60% -10.03% 16.16% 0.00% -
  Horiz. % 108.81% 119.78% 109.31% 104.51% 116.16% 100.00% -
PBT 339 966 1,701 2,030 3,005 1,807 0 -
  YoY % -64.91% -43.21% -16.21% -32.45% 66.30% 0.00% -
  Horiz. % 18.76% 53.46% 94.13% 112.34% 166.30% 100.00% -
Tax -203 -346 -546 -573 -788 -614 0 -
  YoY % 41.33% 36.63% 4.71% 27.28% -28.34% 0.00% -
  Horiz. % 33.06% 56.35% 88.93% 93.32% 128.34% 100.00% -
NP 136 620 1,155 1,457 2,217 1,193 0 -
  YoY % -78.06% -46.32% -20.73% -34.28% 85.83% 0.00% -
  Horiz. % 11.40% 51.97% 96.81% 122.13% 185.83% 100.00% -
NP to SH 136 615 1,155 1,459 2,234 1,162 0 -
  YoY % -77.89% -46.75% -20.84% -34.69% 92.25% 0.00% -
  Horiz. % 11.70% 52.93% 99.40% 125.56% 192.25% 100.00% -
Tax Rate 59.88 % 35.82 % 32.10 % 28.23 % 26.22 % 33.98 % - % -
  YoY % 67.17% 11.59% 13.71% 7.67% -22.84% 0.00% -
  Horiz. % 176.22% 105.41% 94.47% 83.08% 77.16% 100.00% -
Total Cost 29,357 31,846 28,473 26,869 29,267 25,911 0 -
  YoY % -7.82% 11.85% 5.97% -8.19% 12.95% 0.00% -
  Horiz. % 113.30% 122.91% 109.89% 103.70% 112.95% 100.00% -
Net Worth 140,880 137,959 135,300 112,596 92,958 65,578 - -
  YoY % 2.12% 1.97% 20.16% 21.13% 41.75% 0.00% -
  Horiz. % 214.83% 210.37% 206.32% 171.70% 141.75% 100.00% -
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 140,880 137,959 135,300 112,596 92,958 65,578 - -
  YoY % 2.12% 1.97% 20.16% 21.13% 41.75% 0.00% -
  Horiz. % 214.83% 210.37% 206.32% 171.70% 141.75% 100.00% -
NOSH 391,336 166,216 165,000 158,586 149,932 115,049 - -
  YoY % 135.44% 0.74% 4.04% 5.77% 30.32% 0.00% -
  Horiz. % 340.15% 144.47% 143.42% 137.84% 130.32% 100.00% -
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 0.46 % 1.91 % 3.90 % 5.14 % 7.04 % 4.40 % - % -
  YoY % -75.92% -51.03% -24.12% -26.99% 60.00% 0.00% -
  Horiz. % 10.45% 43.41% 88.64% 116.82% 160.00% 100.00% -
ROE 0.10 % 0.45 % 0.85 % 1.30 % 2.40 % 1.77 % - % -
  YoY % -77.78% -47.06% -34.62% -45.83% 35.59% 0.00% -
  Horiz. % 5.65% 25.42% 48.02% 73.45% 135.59% 100.00% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 7.54 19.53 17.96 17.86 21.00 23.56 - -
  YoY % -61.39% 8.74% 0.56% -14.95% -10.87% 0.00% -
  Horiz. % 32.00% 82.89% 76.23% 75.81% 89.13% 100.00% -
EPS 0.03 0.37 0.70 0.92 1.49 1.01 0.00 -
  YoY % -91.89% -47.14% -23.91% -38.26% 47.52% 0.00% -
  Horiz. % 2.97% 36.63% 69.31% 91.09% 147.52% 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 0.3600 0.8300 0.8200 0.7100 0.6200 0.5700 - -
  YoY % -56.63% 1.22% 15.49% 14.52% 8.77% 0.00% -
  Horiz. % 63.16% 145.61% 143.86% 124.56% 108.77% 100.00% -
Adjusted Per Share Value based on latest NOSH - 392,429
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 7.52 8.27 7.55 7.22 8.02 6.91 - -
  YoY % -9.07% 9.54% 4.57% -9.98% 16.06% 0.00% -
  Horiz. % 108.83% 119.68% 109.26% 104.49% 116.06% 100.00% -
EPS 0.03 0.16 0.29 0.37 0.57 0.30 0.00 -
  YoY % -81.25% -44.83% -21.62% -35.09% 90.00% 0.00% -
  Horiz. % 10.00% 53.33% 96.67% 123.33% 190.00% 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 0.3590 0.3516 0.3448 0.2869 0.2369 0.1671 - -
  YoY % 2.10% 1.97% 20.18% 21.11% 41.77% 0.00% -
  Horiz. % 214.84% 210.41% 206.34% 171.69% 141.77% 100.00% -
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 - - -
Price 0.3150 1.2600 1.3000 1.6800 0.8800 0.0000 0.0000 -
P/RPS 4.18 6.45 7.24 9.41 4.19 0.00 0.00 -
  YoY % -35.19% -10.91% -23.06% 124.58% 0.00% 0.00% -
  Horiz. % 99.76% 153.94% 172.79% 224.58% 100.00% - -
P/EPS 906.40 340.54 185.71 182.61 59.06 0.00 0.00 -
  YoY % 166.17% 83.37% 1.70% 209.19% 0.00% 0.00% -
  Horiz. % 1,534.71% 576.60% 314.44% 309.19% 100.00% - -
EY 0.11 0.29 0.54 0.55 1.69 0.00 0.00 -
  YoY % -62.07% -46.30% -1.82% -67.46% 0.00% 0.00% -
  Horiz. % 6.51% 17.16% 31.95% 32.54% 100.00% - -
DY 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. % - - - - - - -
P/NAPS 0.87 1.52 1.59 2.37 1.42 0.00 0.00 -
  YoY % -42.76% -4.40% -32.91% 66.90% 0.00% 0.00% -
  Horiz. % 61.27% 107.04% 111.97% 166.90% 100.00% - -
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 27/09/18 27/09/17 27/09/16 22/09/15 25/09/14 - - -
Price 0.3150 1.0300 1.3300 1.6500 0.8850 0.0000 0.0000 -
P/RPS 4.18 5.27 7.41 9.24 4.21 0.00 0.00 -
  YoY % -20.68% -28.88% -19.81% 119.48% 0.00% 0.00% -
  Horiz. % 99.29% 125.18% 176.01% 219.48% 100.00% - -
P/EPS 906.40 278.38 190.00 179.35 59.40 0.00 0.00 -
  YoY % 225.60% 46.52% 5.94% 201.94% 0.00% 0.00% -
  Horiz. % 1,525.93% 468.65% 319.87% 301.94% 100.00% - -
EY 0.11 0.36 0.53 0.56 1.68 0.00 0.00 -
  YoY % -69.44% -32.08% -5.36% -66.67% 0.00% 0.00% -
  Horiz. % 6.55% 21.43% 31.55% 33.33% 100.00% - -
DY 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. % - - - - - - -
P/NAPS 0.87 1.24 1.62 2.32 1.43 0.00 0.00 -
  YoY % -29.84% -23.46% -30.17% 62.24% 0.00% 0.00% -
  Horiz. % 60.84% 86.71% 113.29% 162.24% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. Jaks Resources - An excellent joint venture deal with CPECC DK66
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers