Highlights

[SOLID] YoY TTM Result on 2018-04-30 [#4]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 27-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 30-Apr-2018  [#4]
Profit Trend QoQ -     -39.48%    YoY -     -45.82%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 166,819 129,415 125,447 120,953 133,282 118,080 0 -
  YoY % 28.90% 3.16% 3.72% -9.25% 12.87% 0.00% -
  Horiz. % 141.28% 109.60% 106.24% 102.43% 112.87% 100.00% -
PBT 2,447 4,486 7,856 8,473 13,292 10,924 0 -
  YoY % -45.45% -42.90% -7.28% -36.25% 21.68% 0.00% -
  Horiz. % 22.40% 41.07% 71.92% 77.56% 121.68% 100.00% -
Tax -788 -1,814 -2,965 -2,912 -3,798 -3,478 0 -
  YoY % 56.56% 38.82% -1.82% 23.33% -9.20% 0.00% -
  Horiz. % 22.66% 52.16% 85.25% 83.73% 109.20% 100.00% -
NP 1,659 2,672 4,891 5,561 9,494 7,446 0 -
  YoY % -37.91% -45.37% -12.05% -41.43% 27.50% 0.00% -
  Horiz. % 22.28% 35.89% 65.69% 74.68% 127.50% 100.00% -
NP to SH 1,553 2,661 4,911 5,708 9,546 7,455 0 -
  YoY % -41.64% -45.82% -13.96% -40.21% 28.05% 0.00% -
  Horiz. % 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 % -20.38% 7.15% 9.81% 20.30% -10.27% 0.00% -
  Horiz. % 101.13% 127.01% 118.53% 107.95% 89.73% 100.00% -
Total Cost 165,160 126,743 120,556 115,392 123,788 110,634 0 -
  YoY % 30.31% 5.13% 4.48% -6.78% 11.89% 0.00% -
  Horiz. % 149.29% 114.56% 108.97% 104.30% 111.89% 100.00% -
Net Worth 141,116 140,641 138,229 136,350 97,704 90,080 - -
  YoY % 0.34% 1.74% 1.38% 39.55% 8.46% 0.00% -
  Horiz. % 156.66% 156.13% 153.45% 151.37% 108.46% 100.00% -
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div 0 781 1,332 1,683 45 0 0 -
  YoY % 0.00% -41.36% -20.84% 3,638.41% 0.00% 0.00% -
  Horiz. % 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% 8.22% -8.00% 6,174.47% 0.00% 0.00% -
  Horiz. % 0.00% 6,246.81% 5,772.34% 6,274.47% 100.00% - -
Equity
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 141,116 140,641 138,229 136,350 97,704 90,080 - -
  YoY % 0.34% 1.74% 1.38% 39.55% 8.46% 0.00% -
  Horiz. % 156.66% 156.13% 153.45% 151.37% 108.46% 100.00% -
NOSH 391,989 390,670 166,542 168,333 150,314 150,133 - -
  YoY % 0.34% 134.58% -1.06% 11.99% 0.12% 0.00% -
  Horiz. % 261.09% 260.22% 110.93% 112.12% 100.12% 100.00% -
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 0.99 % 2.06 % 3.90 % 4.60 % 7.12 % 6.31 % - % -
  YoY % -51.94% -47.18% -15.22% -35.39% 12.84% 0.00% -
  Horiz. % 15.69% 32.65% 61.81% 72.90% 112.84% 100.00% -
ROE 1.10 % 1.89 % 3.55 % 4.19 % 9.77 % 8.28 % - % -
  YoY % -41.80% -46.76% -15.27% -57.11% 18.00% 0.00% -
  Horiz. % 13.29% 22.83% 42.87% 50.60% 118.00% 100.00% -
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 42.56 33.13 75.32 71.85 88.67 78.65 - -
  YoY % 28.46% -56.01% 4.83% -18.97% 12.74% 0.00% -
  Horiz. % 54.11% 42.12% 95.77% 91.35% 112.74% 100.00% -
EPS 0.40 0.68 2.95 3.39 6.35 4.97 - -
  YoY % -41.18% -76.95% -12.98% -46.61% 27.77% 0.00% -
  Horiz. % 8.05% 13.68% 59.36% 68.21% 127.77% 100.00% -
DPS 0.00 0.20 0.80 1.00 0.03 0.00 0.00 -
  YoY % 0.00% -75.00% -20.00% 3,233.33% 0.00% 0.00% -
  Horiz. % 0.00% 666.67% 2,666.67% 3,333.33% 100.00% - -
NAPS 0.3600 0.3600 0.8300 0.8100 0.6500 0.6000 0.0000 -
  YoY % 0.00% -56.63% 2.47% 24.62% 8.33% 0.00% -
  Horiz. % 60.00% 60.00% 138.33% 135.00% 108.33% 100.00% -
Adjusted Per Share Value based on latest NOSH - 393,271
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 42.42 32.91 31.90 30.76 33.89 30.03 - -
  YoY % 28.90% 3.17% 3.71% -9.24% 12.85% 0.00% -
  Horiz. % 141.26% 109.59% 106.23% 102.43% 112.85% 100.00% -
EPS 0.39 0.68 1.25 1.45 2.43 1.90 - -
  YoY % -42.65% -45.60% -13.79% -40.33% 27.89% 0.00% -
  Horiz. % 20.53% 35.79% 65.79% 76.32% 127.89% 100.00% -
DPS 0.00 0.20 0.34 0.43 0.01 0.00 0.00 -
  YoY % 0.00% -41.18% -20.93% 4,200.00% 0.00% 0.00% -
  Horiz. % 0.00% 2,000.00% 3,400.00% 4,300.00% 100.00% - -
NAPS 0.3588 0.3576 0.3515 0.3467 0.2484 0.2291 0.0000 -
  YoY % 0.34% 1.74% 1.38% 39.57% 8.42% 0.00% -
  Horiz. % 156.61% 156.09% 153.43% 151.33% 108.42% 100.00% -
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 - -
Price 0.2900 0.3500 1.2300 1.3300 1.4900 0.8500 0.0000 -
P/RPS 0.68 1.06 1.63 1.85 1.68 1.08 0.00 -
  YoY % -35.85% -34.97% -11.89% 10.12% 55.56% 0.00% -
  Horiz. % 62.96% 98.15% 150.93% 171.30% 155.56% 100.00% -
P/EPS 73.20 51.38 41.71 39.22 23.46 17.12 0.00 -
  YoY % 42.47% 23.18% 6.35% 67.18% 37.03% 0.00% -
  Horiz. % 427.57% 300.12% 243.63% 229.09% 137.03% 100.00% -
EY 1.37 1.95 2.40 2.55 4.26 5.84 0.00 -
  YoY % -29.74% -18.75% -5.88% -40.14% -27.05% 0.00% -
  Horiz. % 23.46% 33.39% 41.10% 43.66% 72.95% 100.00% -
DY 0.00 0.57 0.65 0.75 0.02 0.00 0.00 -
  YoY % 0.00% -12.31% -13.33% 3,650.00% 0.00% 0.00% -
  Horiz. % 0.00% 2,850.00% 3,250.00% 3,750.00% 100.00% - -
P/NAPS 0.81 0.97 1.48 1.64 2.29 1.42 0.00 -
  YoY % -16.49% -34.46% -9.76% -28.38% 61.27% 0.00% -
  Horiz. % 57.04% 68.31% 104.23% 115.49% 161.27% 100.00% -
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 27/06/19 27/06/18 30/06/17 29/06/16 29/06/15 26/06/14 - -
Price 0.3000 0.3500 1.3100 1.3400 1.6200 0.8850 0.0000 -
P/RPS 0.70 1.06 1.74 1.86 1.83 1.13 0.00 -
  YoY % -33.96% -39.08% -6.45% 1.64% 61.95% 0.00% -
  Horiz. % 61.95% 93.81% 153.98% 164.60% 161.95% 100.00% -
P/EPS 75.72 51.38 44.42 39.52 25.51 17.82 0.00 -
  YoY % 47.37% 15.67% 12.40% 54.92% 43.15% 0.00% -
  Horiz. % 424.92% 288.33% 249.27% 221.77% 143.15% 100.00% -
EY 1.32 1.95 2.25 2.53 3.92 5.61 0.00 -
  YoY % -32.31% -13.33% -11.07% -35.46% -30.12% 0.00% -
  Horiz. % 23.53% 34.76% 40.11% 45.10% 69.88% 100.00% -
DY 0.00 0.57 0.61 0.75 0.02 0.00 0.00 -
  YoY % 0.00% -6.56% -18.67% 3,650.00% 0.00% 0.00% -
  Horiz. % 0.00% 2,850.00% 3,050.00% 3,750.00% 100.00% - -
P/NAPS 0.83 0.97 1.58 1.65 2.49 1.47 0.00 -
  YoY % -14.43% -38.61% -4.24% -33.73% 69.39% 0.00% -
  Horiz. % 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.
 


 

325  274  545  1159 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.54+0.01 
 ALAM 0.125+0.025 
 FINTEC 0.085+0.005 
 EKOVEST 0.81+0.03 
 TIGER 0.095+0.02 
 SAPNRG 0.2950.00 
 TRIVE 0.015+0.005 
 DGB 0.17+0.01 
 HSI-H8F 0.275+0.025 
 FINTEC-PA 0.0350.00 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. BE PATIENT WITH THIS STOCK BECAUSE IT WILL SKYROCKET EITHER THIS WEEK OR SOON!! Fat profit stock
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. Greentrades Equity Research: Ekovest Iwcity Weekly GreenTrade$ watchlist
Partners & Brokers