Highlights

[SOLID] YoY Quarter Result on 2020-10-31 [#2]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 30-Dec-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2021
Quarter 31-Oct-2020  [#2]
Profit Trend QoQ -     -18.49%    YoY -     1,784.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 76,281 72,025 35,862 30,614 32,539 33,222 36,402 13.11%
  YoY % 5.91% 100.84% 17.14% -5.92% -2.06% -8.74% -
  Horiz. % 209.55% 197.86% 98.52% 84.10% 89.39% 91.26% 100.00%
PBT 2,412 517 934 920 2,124 3,695 4,166 -8.70%
  YoY % 366.54% -44.65% 1.52% -56.69% -42.52% -11.31% -
  Horiz. % 57.90% 12.41% 22.42% 22.08% 50.98% 88.69% 100.00%
Tax -295 -204 -219 -350 -758 -1,033 -1,007 -18.49%
  YoY % -44.61% 6.85% 37.43% 53.83% 26.62% -2.58% -
  Horiz. % 29.29% 20.26% 21.75% 34.76% 75.27% 102.58% 100.00%
NP 2,117 313 715 570 1,366 2,662 3,159 -6.45%
  YoY % 576.36% -56.22% 25.44% -58.27% -48.69% -15.73% -
  Horiz. % 67.01% 9.91% 22.63% 18.04% 43.24% 84.27% 100.00%
NP to SH 2,111 112 715 569 1,366 2,722 3,130 -6.35%
  YoY % 1,784.82% -84.34% 25.66% -58.35% -49.82% -13.04% -
  Horiz. % 67.44% 3.58% 22.84% 18.18% 43.64% 86.96% 100.00%
Tax Rate 12.23 % 39.46 % 23.45 % 38.04 % 35.69 % 27.96 % 24.17 % -10.72%
  YoY % -69.01% 68.27% -38.35% 6.58% 27.65% 15.68% -
  Horiz. % 50.60% 163.26% 97.02% 157.39% 147.66% 115.68% 100.00%
Total Cost 74,164 71,712 35,147 30,044 31,173 30,560 33,243 14.30%
  YoY % 3.42% 104.03% 16.99% -3.62% 2.01% -8.07% -
  Horiz. % 223.10% 215.72% 105.73% 90.38% 93.77% 91.93% 100.00%
Net Worth 146,626 141,166 141,091 140,454 136,599 122,077 95,846 7.34%
  YoY % 3.87% 0.05% 0.45% 2.82% 11.90% 27.37% -
  Horiz. % 152.98% 147.28% 147.20% 146.54% 142.52% 127.37% 100.00%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div - - - - 499 - - -
  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 % - % - % - % - % 36.59 % - % - % -
  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
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 146,626 141,166 141,091 140,454 136,599 122,077 95,846 7.34%
  YoY % 3.87% 0.05% 0.45% 2.82% 11.90% 27.37% -
  Horiz. % 152.98% 147.28% 147.20% 146.54% 142.52% 127.37% 100.00%
NOSH 396,289 392,130 391,919 167,208 166,585 164,969 149,760 17.59%
  YoY % 1.06% 0.05% 134.39% 0.37% 0.98% 10.16% -
  Horiz. % 264.61% 261.84% 261.70% 111.65% 111.23% 110.16% 100.00%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 2.78 % 0.43 % 1.99 % 1.86 % 4.20 % 8.01 % 8.68 % -17.27%
  YoY % 546.51% -78.39% 6.99% -55.71% -47.57% -7.72% -
  Horiz. % 32.03% 4.95% 22.93% 21.43% 48.39% 92.28% 100.00%
ROE 1.44 % 0.08 % 0.51 % 0.41 % 1.00 % 2.23 % 3.27 % -12.77%
  YoY % 1,700.00% -84.31% 24.39% -59.00% -55.16% -31.80% -
  Horiz. % 44.04% 2.45% 15.60% 12.54% 30.58% 68.20% 100.00%
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 19.25 18.37 9.15 18.31 19.53 20.14 24.31 -3.81%
  YoY % 4.79% 100.77% -50.03% -6.25% -3.03% -17.15% -
  Horiz. % 79.19% 75.57% 37.64% 75.32% 80.34% 82.85% 100.00%
EPS 0.53 0.08 0.18 0.34 0.82 1.65 2.09 -20.42%
  YoY % 562.50% -55.56% -47.06% -58.54% -50.30% -21.05% -
  Horiz. % 25.36% 3.83% 8.61% 16.27% 39.23% 78.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.30 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 0.3700 0.3600 0.3600 0.8400 0.8200 0.7400 0.6400 -8.72%
  YoY % 2.78% 0.00% -57.14% 2.44% 10.81% 15.63% -
  Horiz. % 57.81% 56.25% 56.25% 131.25% 128.12% 115.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 14.69 13.87 6.90 5.89 6.27 6.40 7.01 13.11%
  YoY % 5.91% 101.01% 17.15% -6.06% -2.03% -8.70% -
  Horiz. % 209.56% 197.86% 98.43% 84.02% 89.44% 91.30% 100.00%
EPS 0.41 0.02 0.14 0.11 0.26 0.52 0.60 -6.14%
  YoY % 1,950.00% -85.71% 27.27% -57.69% -50.00% -13.33% -
  Horiz. % 68.33% 3.33% 23.33% 18.33% 43.33% 86.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.10 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 0.2823 0.2718 0.2717 0.2704 0.2630 0.2350 0.1845 7.34%
  YoY % 3.86% 0.04% 0.48% 2.81% 11.91% 27.37% -
  Horiz. % 153.01% 147.32% 147.26% 146.56% 142.55% 127.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.1950 0.2650 0.3000 0.9950 1.3200 1.9000 1.0700 -
P/RPS 1.01 1.44 3.28 5.43 6.76 9.43 4.40 -21.73%
  YoY % -29.86% -56.10% -39.59% -19.67% -28.31% 114.32% -
  Horiz. % 22.95% 32.73% 74.55% 123.41% 153.64% 214.32% 100.00%
P/EPS 36.61 927.81 164.44 292.39 160.98 115.15 51.20 -5.43%
  YoY % -96.05% 464.22% -43.76% 81.63% 39.80% 124.90% -
  Horiz. % 71.50% 1,812.13% 321.17% 571.07% 314.41% 224.90% 100.00%
EY 2.73 0.11 0.61 0.34 0.62 0.87 1.95 5.76%
  YoY % 2,381.82% -81.97% 79.41% -45.16% -28.74% -55.38% -
  Horiz. % 140.00% 5.64% 31.28% 17.44% 31.79% 44.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.23 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 0.53 0.74 0.83 1.18 1.61 2.57 1.67 -17.40%
  YoY % -28.38% -10.84% -29.66% -26.71% -37.35% 53.89% -
  Horiz. % 31.74% 44.31% 49.70% 70.66% 96.41% 153.89% 100.00%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/12/20 30/12/19 27/12/18 27/12/17 28/12/16 28/12/15 29/12/14 -
Price 0.2450 0.2750 0.2950 0.3450 1.2600 1.4500 1.5500 -
P/RPS 1.27 1.50 3.22 1.88 6.45 7.20 6.38 -23.57%
  YoY % -15.33% -53.42% 71.28% -70.85% -10.42% 12.85% -
  Horiz. % 19.91% 23.51% 50.47% 29.47% 101.10% 112.85% 100.00%
P/EPS 45.99 962.82 161.70 101.38 153.66 87.88 74.16 -7.65%
  YoY % -95.22% 495.44% 59.50% -34.02% 74.85% 18.50% -
  Horiz. % 62.01% 1,298.30% 218.04% 136.70% 207.20% 118.50% 100.00%
EY 2.17 0.10 0.62 0.99 0.65 1.14 1.35 8.22%
  YoY % 2,070.00% -83.87% -37.37% 52.31% -42.98% -15.56% -
  Horiz. % 160.74% 7.41% 45.93% 73.33% 48.15% 84.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.24 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 0.66 0.76 0.82 0.41 1.54 1.96 2.42 -19.45%
  YoY % -13.16% -7.32% 100.00% -73.38% -21.43% -19.01% -
  Horiz. % 27.27% 31.40% 33.88% 16.94% 63.64% 80.99% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS