Highlights

[SOLID] YoY Quarter Result on 2018-10-31 [#2]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 27-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Oct-2018  [#2]
Profit Trend QoQ -     425.74%    YoY -     25.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 35,862 30,614 32,539 33,222 36,402 31,310 0 -
  YoY % 17.14% -5.92% -2.06% -8.74% 16.26% 0.00% -
  Horiz. % 114.54% 97.78% 103.93% 106.11% 116.26% 100.00% -
PBT 934 920 2,124 3,695 4,166 2,415 0 -
  YoY % 1.52% -56.69% -42.52% -11.31% 72.51% 0.00% -
  Horiz. % 38.67% 38.10% 87.95% 153.00% 172.51% 100.00% -
Tax -219 -350 -758 -1,033 -1,007 -974 0 -
  YoY % 37.43% 53.83% 26.62% -2.58% -3.39% 0.00% -
  Horiz. % 22.48% 35.93% 77.82% 106.06% 103.39% 100.00% -
NP 715 570 1,366 2,662 3,159 1,441 0 -
  YoY % 25.44% -58.27% -48.69% -15.73% 119.22% 0.00% -
  Horiz. % 49.62% 39.56% 94.80% 184.73% 219.22% 100.00% -
NP to SH 715 569 1,366 2,722 3,130 1,428 0 -
  YoY % 25.66% -58.35% -49.82% -13.04% 119.19% 0.00% -
  Horiz. % 50.07% 39.85% 95.66% 190.62% 219.19% 100.00% -
Tax Rate 23.45 % 38.04 % 35.69 % 27.96 % 24.17 % 40.33 % - % -
  YoY % -38.35% 6.58% 27.65% 15.68% -40.07% 0.00% -
  Horiz. % 58.15% 94.32% 88.49% 69.33% 59.93% 100.00% -
Total Cost 35,147 30,044 31,173 30,560 33,243 29,869 0 -
  YoY % 16.99% -3.62% 2.01% -8.07% 11.30% 0.00% -
  Horiz. % 117.67% 100.59% 104.37% 102.31% 111.30% 100.00% -
Net Worth 141,091 140,454 136,599 122,077 95,846 76,071 - -
  YoY % 0.45% 2.82% 11.90% 27.37% 26.00% 0.00% -
  Horiz. % 185.47% 184.64% 179.57% 160.48% 126.00% 100.00% -
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - 499 - - 80 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 652.23% 0.00% 0.00% 100.00% -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 141,091 140,454 136,599 122,077 95,846 76,071 - -
  YoY % 0.45% 2.82% 11.90% 27.37% 26.00% 0.00% -
  Horiz. % 185.47% 184.64% 179.57% 160.48% 126.00% 100.00% -
NOSH 391,919 167,208 166,585 164,969 149,760 133,457 - -
  YoY % 134.39% 0.37% 0.98% 10.16% 12.22% 0.00% -
  Horiz. % 293.67% 125.29% 124.82% 123.61% 112.22% 100.00% -
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 1.99 % 1.86 % 4.20 % 8.01 % 8.68 % 4.60 % - % -
  YoY % 6.99% -55.71% -47.57% -7.72% 88.70% 0.00% -
  Horiz. % 43.26% 40.43% 91.30% 174.13% 188.70% 100.00% -
ROE 0.51 % 0.41 % 1.00 % 2.23 % 3.27 % 1.88 % - % -
  YoY % 24.39% -59.00% -55.16% -31.80% 73.94% 0.00% -
  Horiz. % 27.13% 21.81% 53.19% 118.62% 173.94% 100.00% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 9.15 18.31 19.53 20.14 24.31 23.46 - -
  YoY % -50.03% -6.25% -3.03% -17.15% 3.62% 0.00% -
  Horiz. % 39.00% 78.05% 83.25% 85.85% 103.62% 100.00% -
EPS 0.18 0.34 0.82 1.65 2.09 1.07 0.00 -
  YoY % -47.06% -58.54% -50.30% -21.05% 95.33% 0.00% -
  Horiz. % 16.82% 31.78% 76.64% 154.21% 195.33% 100.00% -
DPS 0.00 0.00 0.30 0.00 0.00 0.06 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 500.00% 0.00% 0.00% 100.00% -
NAPS 0.3600 0.8400 0.8200 0.7400 0.6400 0.5700 - -
  YoY % -57.14% 2.44% 10.81% 15.63% 12.28% 0.00% -
  Horiz. % 63.16% 147.37% 143.86% 129.82% 112.28% 100.00% -
Adjusted Per Share Value based on latest NOSH - 392,327
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 9.14 7.80 8.29 8.47 9.28 7.98 - -
  YoY % 17.18% -5.91% -2.13% -8.73% 16.29% 0.00% -
  Horiz. % 114.54% 97.74% 103.88% 106.14% 116.29% 100.00% -
EPS 0.18 0.15 0.35 0.69 0.80 0.36 0.00 -
  YoY % 20.00% -57.14% -49.28% -13.75% 122.22% 0.00% -
  Horiz. % 50.00% 41.67% 97.22% 191.67% 222.22% 100.00% -
DPS 0.00 0.00 0.13 0.00 0.00 0.02 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 650.00% 0.00% 0.00% 100.00% -
NAPS 0.3596 0.3580 0.3482 0.3112 0.2443 0.1939 - -
  YoY % 0.45% 2.81% 11.89% 27.38% 25.99% 0.00% -
  Horiz. % 185.46% 184.63% 179.58% 160.50% 125.99% 100.00% -
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 - -
Price 0.3000 0.9950 1.3200 1.9000 1.0700 0.6850 0.0000 -
P/RPS 3.28 5.43 6.76 9.43 4.40 2.92 0.00 -
  YoY % -39.59% -19.67% -28.31% 114.32% 50.68% 0.00% -
  Horiz. % 112.33% 185.96% 231.51% 322.95% 150.68% 100.00% -
P/EPS 164.44 292.39 160.98 115.15 51.20 64.02 0.00 -
  YoY % -43.76% 81.63% 39.80% 124.90% -20.02% 0.00% -
  Horiz. % 256.86% 456.72% 251.45% 179.87% 79.98% 100.00% -
EY 0.61 0.34 0.62 0.87 1.95 1.56 0.00 -
  YoY % 79.41% -45.16% -28.74% -55.38% 25.00% 0.00% -
  Horiz. % 39.10% 21.79% 39.74% 55.77% 125.00% 100.00% -
DY 0.00 0.00 0.23 0.00 0.00 0.09 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 255.56% 0.00% 0.00% 100.00% -
P/NAPS 0.83 1.18 1.61 2.57 1.67 1.20 0.00 -
  YoY % -29.66% -26.71% -37.35% 53.89% 39.17% 0.00% -
  Horiz. % 69.17% 98.33% 134.17% 214.17% 139.17% 100.00% -
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 27/12/18 27/12/17 28/12/16 28/12/15 29/12/14 30/12/13 - -
Price 0.2950 0.3450 1.2600 1.4500 1.5500 0.7150 0.0000 -
P/RPS 3.22 1.88 6.45 7.20 6.38 3.05 0.00 -
  YoY % 71.28% -70.85% -10.42% 12.85% 109.18% 0.00% -
  Horiz. % 105.57% 61.64% 211.48% 236.07% 209.18% 100.00% -
P/EPS 161.70 101.38 153.66 87.88 74.16 66.82 0.00 -
  YoY % 59.50% -34.02% 74.85% 18.50% 10.98% 0.00% -
  Horiz. % 241.99% 151.72% 229.96% 131.52% 110.98% 100.00% -
EY 0.62 0.99 0.65 1.14 1.35 1.50 0.00 -
  YoY % -37.37% 52.31% -42.98% -15.56% -10.00% 0.00% -
  Horiz. % 41.33% 66.00% 43.33% 76.00% 90.00% 100.00% -
DY 0.00 0.00 0.24 0.00 0.00 0.08 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 300.00% 0.00% 0.00% 100.00% -
P/NAPS 0.82 0.41 1.54 1.96 2.42 1.25 0.00 -
  YoY % 100.00% -73.38% -21.43% -19.01% 93.60% 0.00% -
  Horiz. % 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.
 


 

272  212  517  1253 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.65+0.045 
 HSI-H6P 0.17-0.025 
 MNC 0.080.00 
 AAX 0.185-0.01 
 ISTONE 0.17+0.01 
 HSI-C7F 0.40+0.03 
 HSI-C7E 0.205+0.015 
 NETX 0.0150.00 
Partners & Brokers