Highlights

[SOLID] YoY Quarter Result on 2017-10-31 [#2]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 27-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Oct-2017  [#2]
Profit Trend QoQ -     -7.48%    YoY -     -58.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 72,025 35,862 30,614 32,539 33,222 36,402 31,310 14.89%
  YoY % 100.84% 17.14% -5.92% -2.06% -8.74% 16.26% -
  Horiz. % 230.04% 114.54% 97.78% 103.93% 106.11% 116.26% 100.00%
PBT 517 934 920 2,124 3,695 4,166 2,415 -22.65%
  YoY % -44.65% 1.52% -56.69% -42.52% -11.31% 72.51% -
  Horiz. % 21.41% 38.67% 38.10% 87.95% 153.00% 172.51% 100.00%
Tax -204 -219 -350 -758 -1,033 -1,007 -974 -22.93%
  YoY % 6.85% 37.43% 53.83% 26.62% -2.58% -3.39% -
  Horiz. % 20.94% 22.48% 35.93% 77.82% 106.06% 103.39% 100.00%
NP 313 715 570 1,366 2,662 3,159 1,441 -22.46%
  YoY % -56.22% 25.44% -58.27% -48.69% -15.73% 119.22% -
  Horiz. % 21.72% 49.62% 39.56% 94.80% 184.73% 219.22% 100.00%
NP to SH 112 715 569 1,366 2,722 3,130 1,428 -34.56%
  YoY % -84.34% 25.66% -58.35% -49.82% -13.04% 119.19% -
  Horiz. % 7.84% 50.07% 39.85% 95.66% 190.62% 219.19% 100.00%
Tax Rate 39.46 % 23.45 % 38.04 % 35.69 % 27.96 % 24.17 % 40.33 % -0.36%
  YoY % 68.27% -38.35% 6.58% 27.65% 15.68% -40.07% -
  Horiz. % 97.84% 58.15% 94.32% 88.49% 69.33% 59.93% 100.00%
Total Cost 71,712 35,147 30,044 31,173 30,560 33,243 29,869 15.71%
  YoY % 104.03% 16.99% -3.62% 2.01% -8.07% 11.30% -
  Horiz. % 240.09% 117.67% 100.59% 104.37% 102.31% 111.30% 100.00%
Net Worth 141,166 141,091 140,454 136,599 122,077 95,846 76,071 10.85%
  YoY % 0.05% 0.45% 2.82% 11.90% 27.37% 26.00% -
  Horiz. % 185.57% 185.47% 184.64% 179.57% 160.48% 126.00% 100.00%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div - - - 499 - - 80 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 624.12% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 36.59 % - % - % 5.61 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 652.23% 0.00% 0.00% 100.00%
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 141,166 141,091 140,454 136,599 122,077 95,846 76,071 10.85%
  YoY % 0.05% 0.45% 2.82% 11.90% 27.37% 26.00% -
  Horiz. % 185.57% 185.47% 184.64% 179.57% 160.48% 126.00% 100.00%
NOSH 392,130 391,919 167,208 166,585 164,969 149,760 133,457 19.67%
  YoY % 0.05% 134.39% 0.37% 0.98% 10.16% 12.22% -
  Horiz. % 293.82% 293.67% 125.29% 124.82% 123.61% 112.22% 100.00%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 0.43 % 1.99 % 1.86 % 4.20 % 8.01 % 8.68 % 4.60 % -32.62%
  YoY % -78.39% 6.99% -55.71% -47.57% -7.72% 88.70% -
  Horiz. % 9.35% 43.26% 40.43% 91.30% 174.13% 188.70% 100.00%
ROE 0.08 % 0.51 % 0.41 % 1.00 % 2.23 % 3.27 % 1.88 % -40.90%
  YoY % -84.31% 24.39% -59.00% -55.16% -31.80% 73.94% -
  Horiz. % 4.26% 27.13% 21.81% 53.19% 118.62% 173.94% 100.00%
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 18.37 9.15 18.31 19.53 20.14 24.31 23.46 -3.99%
  YoY % 100.77% -50.03% -6.25% -3.03% -17.15% 3.62% -
  Horiz. % 78.30% 39.00% 78.05% 83.25% 85.85% 103.62% 100.00%
EPS 0.08 0.18 0.34 0.82 1.65 2.09 1.07 -35.08%
  YoY % -55.56% -47.06% -58.54% -50.30% -21.05% 95.33% -
  Horiz. % 7.48% 16.82% 31.78% 76.64% 154.21% 195.33% 100.00%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.06 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 500.00% 0.00% 0.00% 100.00%
NAPS 0.3600 0.3600 0.8400 0.8200 0.7400 0.6400 0.5700 -7.37%
  YoY % 0.00% -57.14% 2.44% 10.81% 15.63% 12.28% -
  Horiz. % 63.16% 63.16% 147.37% 143.86% 129.82% 112.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 393,271
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 18.31 9.12 7.78 8.27 8.45 9.26 7.96 14.89%
  YoY % 100.77% 17.22% -5.93% -2.13% -8.75% 16.33% -
  Horiz. % 230.03% 114.57% 97.74% 103.89% 106.16% 116.33% 100.00%
EPS 0.03 0.18 0.14 0.35 0.69 0.80 0.36 -33.90%
  YoY % -83.33% 28.57% -60.00% -49.28% -13.75% 122.22% -
  Horiz. % 8.33% 50.00% 38.89% 97.22% 191.67% 222.22% 100.00%
DPS 0.00 0.00 0.00 0.13 0.00 0.00 0.02 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 650.00% 0.00% 0.00% 100.00%
NAPS 0.3590 0.3588 0.3571 0.3473 0.3104 0.2437 0.1934 10.85%
  YoY % 0.06% 0.48% 2.82% 11.89% 27.37% 26.01% -
  Horiz. % 185.63% 185.52% 184.64% 179.58% 160.50% 126.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.2650 0.3000 0.9950 1.3200 1.9000 1.0700 0.6850 -
P/RPS 1.44 3.28 5.43 6.76 9.43 4.40 2.92 -11.11%
  YoY % -56.10% -39.59% -19.67% -28.31% 114.32% 50.68% -
  Horiz. % 49.32% 112.33% 185.96% 231.51% 322.95% 150.68% 100.00%
P/EPS 927.81 164.44 292.39 160.98 115.15 51.20 64.02 56.11%
  YoY % 464.22% -43.76% 81.63% 39.80% 124.90% -20.02% -
  Horiz. % 1,449.25% 256.86% 456.72% 251.45% 179.87% 79.98% 100.00%
EY 0.11 0.61 0.34 0.62 0.87 1.95 1.56 -35.71%
  YoY % -81.97% 79.41% -45.16% -28.74% -55.38% 25.00% -
  Horiz. % 7.05% 39.10% 21.79% 39.74% 55.77% 125.00% 100.00%
DY 0.00 0.00 0.00 0.23 0.00 0.00 0.09 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 255.56% 0.00% 0.00% 100.00%
P/NAPS 0.74 0.83 1.18 1.61 2.57 1.67 1.20 -7.74%
  YoY % -10.84% -29.66% -26.71% -37.35% 53.89% 39.17% -
  Horiz. % 61.67% 69.17% 98.33% 134.17% 214.17% 139.17% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 30/12/19 27/12/18 27/12/17 28/12/16 28/12/15 29/12/14 30/12/13 -
Price 0.2750 0.2950 0.3450 1.2600 1.4500 1.5500 0.7150 -
P/RPS 1.50 3.22 1.88 6.45 7.20 6.38 3.05 -11.15%
  YoY % -53.42% 71.28% -70.85% -10.42% 12.85% 109.18% -
  Horiz. % 49.18% 105.57% 61.64% 211.48% 236.07% 209.18% 100.00%
P/EPS 962.82 161.70 101.38 153.66 87.88 74.16 66.82 55.96%
  YoY % 495.44% 59.50% -34.02% 74.85% 18.50% 10.98% -
  Horiz. % 1,440.92% 241.99% 151.72% 229.96% 131.52% 110.98% 100.00%
EY 0.10 0.62 0.99 0.65 1.14 1.35 1.50 -36.31%
  YoY % -83.87% -37.37% 52.31% -42.98% -15.56% -10.00% -
  Horiz. % 6.67% 41.33% 66.00% 43.33% 76.00% 90.00% 100.00%
DY 0.00 0.00 0.00 0.24 0.00 0.00 0.08 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 300.00% 0.00% 0.00% 100.00%
P/NAPS 0.76 0.82 0.41 1.54 1.96 2.42 1.25 -7.95%
  YoY % -7.32% 100.00% -73.38% -21.43% -19.01% 93.60% -
  Horiz. % 60.80% 65.60% 32.80% 123.20% 156.80% 193.60% 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.
 


 

270  258  511  1242 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.15-0.005 
 CAREPLS 0.375-0.02 
 DGB 0.13+0.005 
 HSI-C7K 0.20+0.005 
 SUPERMX 1.80-0.06 
 HSI-H8K 0.25-0.02 
 KNM 0.315-0.005 
 ARMADA 0.405-0.015 
 ALAM 0.165+0.01 
 PWORTH 0.025+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers