Highlights

[SOLID] YoY TTM Result on 2017-04-30 [#4]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 30-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 30-Apr-2017  [#4]
Profit Trend QoQ -     47.43%    YoY -     -13.96%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 244,678 166,819 129,415 125,447 120,953 133,282 118,080 12.90%
  YoY % 46.67% 28.90% 3.16% 3.72% -9.25% 12.87% -
  Horiz. % 207.21% 141.28% 109.60% 106.24% 102.43% 112.87% 100.00%
PBT -5,456 2,447 4,486 7,856 8,473 13,292 10,924 -
  YoY % -322.97% -45.45% -42.90% -7.28% -36.25% 21.68% -
  Horiz. % -49.95% 22.40% 41.07% 71.92% 77.56% 121.68% 100.00%
Tax -1,206 -788 -1,814 -2,965 -2,912 -3,798 -3,478 -16.17%
  YoY % -53.05% 56.56% 38.82% -1.82% 23.33% -9.20% -
  Horiz. % 34.68% 22.66% 52.16% 85.25% 83.73% 109.20% 100.00%
NP -6,662 1,659 2,672 4,891 5,561 9,494 7,446 -
  YoY % -501.57% -37.91% -45.37% -12.05% -41.43% 27.50% -
  Horiz. % -89.47% 22.28% 35.89% 65.69% 74.68% 127.50% 100.00%
NP to SH -7,079 1,553 2,661 4,911 5,708 9,546 7,455 -
  YoY % -555.83% -41.64% -45.82% -13.96% -40.21% 28.05% -
  Horiz. % -94.96% 20.83% 35.69% 65.88% 76.57% 128.05% 100.00%
Tax Rate - % 32.20 % 40.44 % 37.74 % 34.37 % 28.57 % 31.84 % -
  YoY % 0.00% -20.38% 7.15% 9.81% 20.30% -10.27% -
  Horiz. % 0.00% 101.13% 127.01% 118.53% 107.95% 89.73% 100.00%
Total Cost 251,340 165,160 126,743 120,556 115,392 123,788 110,634 14.64%
  YoY % 52.18% 30.31% 5.13% 4.48% -6.78% 11.89% -
  Horiz. % 227.18% 149.29% 114.56% 108.97% 104.30% 111.89% 100.00%
Net Worth 141,166 141,116 140,641 138,229 136,350 97,704 90,080 7.77%
  YoY % 0.04% 0.34% 1.74% 1.38% 39.55% 8.46% -
  Horiz. % 156.71% 156.66% 156.13% 153.45% 151.37% 108.46% 100.00%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 0 0 781 1,332 1,683 45 0 -
  YoY % 0.00% 0.00% -41.36% -20.84% 3,638.41% 0.00% -
  Horiz. % 0.00% 0.00% 1,735.23% 2,959.19% 3,738.41% 100.00% -
Div Payout % - % - % 29.36 % 27.13 % 29.49 % 0.47 % - % -
  YoY % 0.00% 0.00% 8.22% -8.00% 6,174.47% 0.00% -
  Horiz. % 0.00% 0.00% 6,246.81% 5,772.34% 6,274.47% 100.00% -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 141,166 141,116 140,641 138,229 136,350 97,704 90,080 7.77%
  YoY % 0.04% 0.34% 1.74% 1.38% 39.55% 8.46% -
  Horiz. % 156.71% 156.66% 156.13% 153.45% 151.37% 108.46% 100.00%
NOSH 392,130 391,989 390,670 166,542 168,333 150,314 150,133 17.34%
  YoY % 0.04% 0.34% 134.58% -1.06% 11.99% 0.12% -
  Horiz. % 261.19% 261.09% 260.22% 110.93% 112.12% 100.12% 100.00%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin -2.72 % 0.99 % 2.06 % 3.90 % 4.60 % 7.12 % 6.31 % -
  YoY % -374.75% -51.94% -47.18% -15.22% -35.39% 12.84% -
  Horiz. % -43.11% 15.69% 32.65% 61.81% 72.90% 112.84% 100.00%
ROE -5.01 % 1.10 % 1.89 % 3.55 % 4.19 % 9.77 % 8.28 % -
  YoY % -555.45% -41.80% -46.76% -15.27% -57.11% 18.00% -
  Horiz. % -60.51% 13.29% 22.83% 42.87% 50.60% 118.00% 100.00%
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 62.40 42.56 33.13 75.32 71.85 88.67 78.65 -3.78%
  YoY % 46.62% 28.46% -56.01% 4.83% -18.97% 12.74% -
  Horiz. % 79.34% 54.11% 42.12% 95.77% 91.35% 112.74% 100.00%
EPS -1.81 0.40 0.68 2.95 3.39 6.35 4.97 -
  YoY % -552.50% -41.18% -76.95% -12.98% -46.61% 27.77% -
  Horiz. % -36.42% 8.05% 13.68% 59.36% 68.21% 127.77% 100.00%
DPS 0.00 0.00 0.20 0.80 1.00 0.03 0.00 -
  YoY % 0.00% 0.00% -75.00% -20.00% 3,233.33% 0.00% -
  Horiz. % 0.00% 0.00% 666.67% 2,666.67% 3,333.33% 100.00% -
NAPS 0.3600 0.3600 0.3600 0.8300 0.8100 0.6500 0.6000 -8.15%
  YoY % 0.00% 0.00% -56.63% 2.47% 24.62% 8.33% -
  Horiz. % 60.00% 60.00% 60.00% 138.33% 135.00% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 47.11 32.12 24.92 24.15 23.29 25.66 22.74 12.89%
  YoY % 46.67% 28.89% 3.19% 3.69% -9.24% 12.84% -
  Horiz. % 207.17% 141.25% 109.59% 106.20% 102.42% 112.84% 100.00%
EPS -1.36 0.30 0.51 0.95 1.10 1.84 1.44 -
  YoY % -553.33% -41.18% -46.32% -13.64% -40.22% 27.78% -
  Horiz. % -94.44% 20.83% 35.42% 65.97% 76.39% 127.78% 100.00%
DPS 0.00 0.00 0.15 0.26 0.32 0.01 0.00 -
  YoY % 0.00% 0.00% -42.31% -18.75% 3,100.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,500.00% 2,600.00% 3,200.00% 100.00% -
NAPS 0.2718 0.2717 0.2708 0.2661 0.2625 0.1881 0.1734 7.77%
  YoY % 0.04% 0.33% 1.77% 1.37% 39.55% 8.48% -
  Horiz. % 156.75% 156.69% 156.17% 153.46% 151.38% 108.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 0.3050 0.2900 0.3500 1.2300 1.3300 1.4900 0.8500 -
P/RPS 0.49 0.68 1.06 1.63 1.85 1.68 1.08 -12.33%
  YoY % -27.94% -35.85% -34.97% -11.89% 10.12% 55.56% -
  Horiz. % 45.37% 62.96% 98.15% 150.93% 171.30% 155.56% 100.00%
P/EPS -16.89 73.20 51.38 41.71 39.22 23.46 17.12 -
  YoY % -123.07% 42.47% 23.18% 6.35% 67.18% 37.03% -
  Horiz. % -98.66% 427.57% 300.12% 243.63% 229.09% 137.03% 100.00%
EY -5.92 1.37 1.95 2.40 2.55 4.26 5.84 -
  YoY % -532.12% -29.74% -18.75% -5.88% -40.14% -27.05% -
  Horiz. % -101.37% 23.46% 33.39% 41.10% 43.66% 72.95% 100.00%
DY 0.00 0.00 0.57 0.65 0.75 0.02 0.00 -
  YoY % 0.00% 0.00% -12.31% -13.33% 3,650.00% 0.00% -
  Horiz. % 0.00% 0.00% 2,850.00% 3,250.00% 3,750.00% 100.00% -
P/NAPS 0.85 0.81 0.97 1.48 1.64 2.29 1.42 -8.19%
  YoY % 4.94% -16.49% -34.46% -9.76% -28.38% 61.27% -
  Horiz. % 59.86% 57.04% 68.31% 104.23% 115.49% 161.27% 100.00%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/07/20 27/06/19 27/06/18 30/06/17 29/06/16 29/06/15 26/06/14 -
Price 0.2150 0.3000 0.3500 1.3100 1.3400 1.6200 0.8850 -
P/RPS 0.34 0.70 1.06 1.74 1.86 1.83 1.13 -18.13%
  YoY % -51.43% -33.96% -39.08% -6.45% 1.64% 61.95% -
  Horiz. % 30.09% 61.95% 93.81% 153.98% 164.60% 161.95% 100.00%
P/EPS -11.91 75.72 51.38 44.42 39.52 25.51 17.82 -
  YoY % -115.73% 47.37% 15.67% 12.40% 54.92% 43.15% -
  Horiz. % -66.84% 424.92% 288.33% 249.27% 221.77% 143.15% 100.00%
EY -8.40 1.32 1.95 2.25 2.53 3.92 5.61 -
  YoY % -736.36% -32.31% -13.33% -11.07% -35.46% -30.12% -
  Horiz. % -149.73% 23.53% 34.76% 40.11% 45.10% 69.88% 100.00%
DY 0.00 0.00 0.57 0.61 0.75 0.02 0.00 -
  YoY % 0.00% 0.00% -6.56% -18.67% 3,650.00% 0.00% -
  Horiz. % 0.00% 0.00% 2,850.00% 3,050.00% 3,750.00% 100.00% -
P/NAPS 0.60 0.83 0.97 1.58 1.65 2.49 1.47 -13.86%
  YoY % -27.71% -14.43% -38.61% -4.24% -33.73% 69.39% -
  Horiz. % 40.82% 56.46% 65.99% 107.48% 112.24% 169.39% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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
 
 

2309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 UCREST 0.280.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.230.00 
 3A 0.970.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1450.00 
 GHLSYS 1.860.00 
PARTNERS & BROKERS