Highlights

[SOLID] YoY TTM Result on 2019-04-30 [#4]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 27-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 30-Apr-2019  [#4]
Profit Trend QoQ -     31.83%    YoY -     -41.64%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 304,213 244,678 166,819 129,415 125,447 120,953 133,282 14.73%
  YoY % 24.33% 46.67% 28.90% 3.16% 3.72% -9.25% -
  Horiz. % 228.25% 183.58% 125.16% 97.10% 94.12% 90.75% 100.00%
PBT 17,327 -5,456 2,447 4,486 7,856 8,473 13,292 4.51%
  YoY % 417.58% -322.97% -45.45% -42.90% -7.28% -36.25% -
  Horiz. % 130.36% -41.05% 18.41% 33.75% 59.10% 63.75% 100.00%
Tax -1,902 -1,206 -788 -1,814 -2,965 -2,912 -3,798 -10.88%
  YoY % -57.71% -53.05% 56.56% 38.82% -1.82% 23.33% -
  Horiz. % 50.08% 31.75% 20.75% 47.76% 78.07% 76.67% 100.00%
NP 15,425 -6,662 1,659 2,672 4,891 5,561 9,494 8.42%
  YoY % 331.54% -501.57% -37.91% -45.37% -12.05% -41.43% -
  Horiz. % 162.47% -70.17% 17.47% 28.14% 51.52% 58.57% 100.00%
NP to SH 15,461 -7,079 1,553 2,661 4,911 5,708 9,546 8.36%
  YoY % 318.41% -555.83% -41.64% -45.82% -13.96% -40.21% -
  Horiz. % 161.96% -74.16% 16.27% 27.88% 51.45% 59.79% 100.00%
Tax Rate 10.98 % - % 32.20 % 40.44 % 37.74 % 34.37 % 28.57 % -14.72%
  YoY % 0.00% 0.00% -20.38% 7.15% 9.81% 20.30% -
  Horiz. % 38.43% 0.00% 112.71% 141.55% 132.10% 120.30% 100.00%
Total Cost 288,788 251,340 165,160 126,743 120,556 115,392 123,788 15.15%
  YoY % 14.90% 52.18% 30.31% 5.13% 4.48% -6.78% -
  Horiz. % 233.29% 203.04% 133.42% 102.39% 97.39% 93.22% 100.00%
Net Worth 181,780 141,166 141,116 140,641 138,229 136,350 97,704 10.89%
  YoY % 28.77% 0.04% 0.34% 1.74% 1.38% 39.55% -
  Horiz. % 186.05% 144.48% 144.43% 143.95% 141.48% 139.55% 100.00%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 0 0 0 781 1,332 1,683 45 -
  YoY % 0.00% 0.00% 0.00% -41.36% -20.84% 3,638.41% -
  Horiz. % 0.00% 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% 0.00% 8.22% -8.00% 6,174.47% -
  Horiz. % 0.00% 0.00% 0.00% 6,246.81% 5,772.34% 6,274.47% 100.00%
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 181,780 141,166 141,116 140,641 138,229 136,350 97,704 10.89%
  YoY % 28.77% 0.04% 0.34% 1.74% 1.38% 39.55% -
  Horiz. % 186.05% 144.48% 144.43% 143.95% 141.48% 139.55% 100.00%
NOSH 519,371 392,130 391,989 390,670 166,542 168,333 150,314 22.93%
  YoY % 32.45% 0.04% 0.34% 134.58% -1.06% 11.99% -
  Horiz. % 345.52% 260.87% 260.78% 259.90% 110.80% 111.99% 100.00%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 5.07 % -2.72 % 0.99 % 2.06 % 3.90 % 4.60 % 7.12 % -5.50%
  YoY % 286.40% -374.75% -51.94% -47.18% -15.22% -35.39% -
  Horiz. % 71.21% -38.20% 13.90% 28.93% 54.78% 64.61% 100.00%
ROE 8.51 % -5.01 % 1.10 % 1.89 % 3.55 % 4.19 % 9.77 % -2.27%
  YoY % 269.86% -555.45% -41.80% -46.76% -15.27% -57.11% -
  Horiz. % 87.10% -51.28% 11.26% 19.34% 36.34% 42.89% 100.00%
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 58.57 62.40 42.56 33.13 75.32 71.85 88.67 -6.67%
  YoY % -6.14% 46.62% 28.46% -56.01% 4.83% -18.97% -
  Horiz. % 66.05% 70.37% 48.00% 37.36% 84.94% 81.03% 100.00%
EPS 2.98 -1.81 0.40 0.68 2.95 3.39 6.35 -11.84%
  YoY % 264.64% -552.50% -41.18% -76.95% -12.98% -46.61% -
  Horiz. % 46.93% -28.50% 6.30% 10.71% 46.46% 53.39% 100.00%
DPS 0.00 0.00 0.00 0.20 0.80 1.00 0.03 -
  YoY % 0.00% 0.00% 0.00% -75.00% -20.00% 3,233.33% -
  Horiz. % 0.00% 0.00% 0.00% 666.67% 2,666.67% 3,333.33% 100.00%
NAPS 0.3500 0.3600 0.3600 0.3600 0.8300 0.8100 0.6500 -9.79%
  YoY % -2.78% 0.00% 0.00% -56.63% 2.47% 24.62% -
  Horiz. % 53.85% 55.38% 55.38% 55.38% 127.69% 124.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 58.57 47.11 32.12 24.92 24.15 23.29 25.66 14.73%
  YoY % 24.33% 46.67% 28.89% 3.19% 3.69% -9.24% -
  Horiz. % 228.25% 183.59% 125.18% 97.12% 94.12% 90.76% 100.00%
EPS 2.98 -1.36 0.30 0.51 0.95 1.10 1.84 8.36%
  YoY % 319.12% -553.33% -41.18% -46.32% -13.64% -40.22% -
  Horiz. % 161.96% -73.91% 16.30% 27.72% 51.63% 59.78% 100.00%
DPS 0.00 0.00 0.00 0.15 0.26 0.32 0.01 -
  YoY % 0.00% 0.00% 0.00% -42.31% -18.75% 3,100.00% -
  Horiz. % 0.00% 0.00% 0.00% 1,500.00% 2,600.00% 3,200.00% 100.00%
NAPS 0.3500 0.2718 0.2717 0.2708 0.2661 0.2625 0.1881 10.89%
  YoY % 28.77% 0.04% 0.33% 1.77% 1.37% 39.55% -
  Horiz. % 186.07% 144.50% 144.44% 143.97% 141.47% 139.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 0.2750 0.3050 0.2900 0.3500 1.2300 1.3300 1.4900 -
P/RPS 0.47 0.49 0.68 1.06 1.63 1.85 1.68 -19.11%
  YoY % -4.08% -27.94% -35.85% -34.97% -11.89% 10.12% -
  Horiz. % 27.98% 29.17% 40.48% 63.10% 97.02% 110.12% 100.00%
P/EPS 9.24 -16.89 73.20 51.38 41.71 39.22 23.46 -14.37%
  YoY % 154.71% -123.07% 42.47% 23.18% 6.35% 67.18% -
  Horiz. % 39.39% -71.99% 312.02% 219.01% 177.79% 167.18% 100.00%
EY 10.82 -5.92 1.37 1.95 2.40 2.55 4.26 16.79%
  YoY % 282.77% -532.12% -29.74% -18.75% -5.88% -40.14% -
  Horiz. % 253.99% -138.97% 32.16% 45.77% 56.34% 59.86% 100.00%
DY 0.00 0.00 0.00 0.57 0.65 0.75 0.02 -
  YoY % 0.00% 0.00% 0.00% -12.31% -13.33% 3,650.00% -
  Horiz. % 0.00% 0.00% 0.00% 2,850.00% 3,250.00% 3,750.00% 100.00%
P/NAPS 0.79 0.85 0.81 0.97 1.48 1.64 2.29 -16.24%
  YoY % -7.06% 4.94% -16.49% -34.46% -9.76% -28.38% -
  Horiz. % 34.50% 37.12% 35.37% 42.36% 64.63% 71.62% 100.00%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 29/07/21 30/07/20 27/06/19 27/06/18 30/06/17 29/06/16 29/06/15 -
Price 0.2550 0.2150 0.3000 0.3500 1.3100 1.3400 1.6200 -
P/RPS 0.44 0.34 0.70 1.06 1.74 1.86 1.83 -21.13%
  YoY % 29.41% -51.43% -33.96% -39.08% -6.45% 1.64% -
  Horiz. % 24.04% 18.58% 38.25% 57.92% 95.08% 101.64% 100.00%
P/EPS 8.57 -11.91 75.72 51.38 44.42 39.52 25.51 -16.61%
  YoY % 171.96% -115.73% 47.37% 15.67% 12.40% 54.92% -
  Horiz. % 33.59% -46.69% 296.82% 201.41% 174.13% 154.92% 100.00%
EY 11.67 -8.40 1.32 1.95 2.25 2.53 3.92 19.92%
  YoY % 238.93% -736.36% -32.31% -13.33% -11.07% -35.46% -
  Horiz. % 297.70% -214.29% 33.67% 49.74% 57.40% 64.54% 100.00%
DY 0.00 0.00 0.00 0.57 0.61 0.75 0.02 -
  YoY % 0.00% 0.00% 0.00% -6.56% -18.67% 3,650.00% -
  Horiz. % 0.00% 0.00% 0.00% 2,850.00% 3,050.00% 3,750.00% 100.00%
P/NAPS 0.73 0.60 0.83 0.97 1.58 1.65 2.49 -18.48%
  YoY % 21.67% -27.71% -14.43% -38.61% -4.24% -33.73% -
  Horiz. % 29.32% 24.10% 33.33% 38.96% 63.45% 66.27% 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. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
4. MYEG – Slightly Bigger-than-expected Placement KL Trader Investment Research Articles
5. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
6. Supermax Corporation - Hit by CBP WRO Kenanga Research & Investment
7. Supermax seeking clarity from US Customs and Border Protection on Withhold Release Order issuance save malaysia!
8. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
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
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS