Highlights

[SOLID] YoY TTM Result on 2016-01-31 [#3]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 30-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Jan-2016  [#3]
Profit Trend QoQ -     -11.00%    YoY -     -24.53%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14  -  CAGR
Revenue 138,000 131,098 122,482 122,810 130,487 89,818  -  8.96%
  YoY % 5.26% 7.03% -0.27% -5.88% 45.28% - -
  Horiz. % 153.64% 145.96% 136.37% 136.73% 145.28% 100.00% -
PBT 2,119 6,788 5,729 10,802 13,562 7,737  -  -22.81%
  YoY % -68.78% 18.48% -46.96% -20.35% 75.29% - -
  Horiz. % 27.39% 87.73% 74.05% 139.61% 175.29% 100.00% -
Tax -934 -2,384 -2,452 -3,544 -3,710 -2,517  -  -17.98%
  YoY % 60.82% 2.77% 30.81% 4.47% -47.40% - -
  Horiz. % 37.11% 94.72% 97.42% 140.80% 147.40% 100.00% -
NP 1,185 4,404 3,277 7,258 9,852 5,220  -  -25.65%
  YoY % -73.09% 34.39% -54.85% -26.33% 88.74% - -
  Horiz. % 22.70% 84.37% 62.78% 139.04% 188.74% 100.00% -
NP to SH 1,178 4,397 3,331 7,443 9,862 5,202  -  -25.69%
  YoY % -73.21% 32.00% -55.25% -24.53% 89.58% - -
  Horiz. % 22.65% 84.53% 64.03% 143.08% 189.58% 100.00% -
Tax Rate 44.08 % 35.12 % 42.80 % 32.81 % 27.36 % 32.53 %  -  % 6.26%
  YoY % 25.51% -17.94% 30.45% 19.92% -15.89% - -
  Horiz. % 135.51% 107.96% 131.57% 100.86% 84.11% 100.00% -
Total Cost 136,815 126,694 119,205 115,552 120,635 84,598  -  10.09%
  YoY % 7.99% 6.28% 3.16% -4.21% 42.60% - -
  Horiz. % 161.72% 149.76% 140.91% 136.59% 142.60% 100.00% -
Net Worth 141,141 140,599 0 135,812 95,786 88,601  -  9.75%
  YoY % 0.39% 0.00% 0.00% 41.79% 8.11% - -
  Horiz. % 159.30% 158.69% 0.00% 153.28% 108.11% 100.00% -
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14  -  CAGR
Div 781 832 2,183 30 14 0  -  -
  YoY % -6.17% -61.86% 7,161.96% 100.87% 0.00% - -
  Horiz. % 5,220.77% 5,564.01% 14,586.99% 200.87% 100.00% - -
Div Payout % 66.33 % 18.94 % 65.54 % 0.40 % 0.15 % - %  -  % -
  YoY % 250.21% -71.10% 16,285.00% 166.67% 0.00% - -
  Horiz. % 44,220.00% 12,626.67% 43,693.33% 266.67% 100.00% - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14  -  CAGR
Net Worth 141,141 140,599 0 135,812 95,786 88,601  -  9.75%
  YoY % 0.39% 0.00% 0.00% 41.79% 8.11% - -
  Horiz. % 159.30% 158.69% 0.00% 153.28% 108.11% 100.00% -
NOSH 392,060 390,554 164,324 165,624 149,666 150,172  -  21.15%
  YoY % 0.39% 137.67% -0.79% 10.66% -0.34% - -
  Horiz. % 261.07% 260.07% 109.42% 110.29% 99.66% 100.00% -
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14  -  CAGR
NP Margin 0.86 % 3.36 % 2.68 % 5.91 % 7.55 % 5.81 %  -  % -31.74%
  YoY % -74.40% 25.37% -54.65% -21.72% 29.95% - -
  Horiz. % 14.80% 57.83% 46.13% 101.72% 129.95% 100.00% -
ROE 0.83 % 3.13 % - % 5.48 % 10.30 % 5.87 %  -  % -32.36%
  YoY % -73.48% 0.00% 0.00% -46.80% 75.47% - -
  Horiz. % 14.14% 53.32% 0.00% 93.36% 175.47% 100.00% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14  -  CAGR
RPS 35.20 33.57 74.54 74.15 87.19 59.81  -  -10.05%
  YoY % 4.86% -54.96% 0.53% -14.96% 45.78% - -
  Horiz. % 58.85% 56.13% 124.63% 123.98% 145.78% 100.00% -
EPS 0.30 1.13 2.03 4.49 6.59 3.46  -  -38.66%
  YoY % -73.45% -44.33% -54.79% -31.87% 90.46% - -
  Horiz. % 8.67% 32.66% 58.67% 129.77% 190.46% 100.00% -
DPS 0.20 0.21 1.33 0.02 0.01 0.00  -  -
  YoY % -4.76% -84.21% 6,550.00% 100.00% 0.00% - -
  Horiz. % 2,000.00% 2,100.00% 13,300.00% 200.00% 100.00% - -
NAPS 0.3600 0.3600 0.0000 0.8200 0.6400 0.5900  -  -9.40%
  YoY % 0.00% 0.00% 0.00% 28.13% 8.47% - -
  Horiz. % 61.02% 61.02% 0.00% 138.98% 108.47% 100.00% -
Adjusted Per Share Value based on latest NOSH - 393,271
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14  -  CAGR
RPS 35.09 33.34 31.14 31.23 33.18 22.84  -  8.96%
  YoY % 5.25% 7.06% -0.29% -5.88% 45.27% - -
  Horiz. % 153.63% 145.97% 136.34% 136.73% 145.27% 100.00% -
EPS 0.30 1.12 0.85 1.89 2.51 1.32  -  -25.63%
  YoY % -73.21% 31.76% -55.03% -24.70% 90.15% - -
  Horiz. % 22.73% 84.85% 64.39% 143.18% 190.15% 100.00% -
DPS 0.20 0.21 0.56 0.01 0.00 0.00  -  -
  YoY % -4.76% -62.50% 5,500.00% 0.00% 0.00% - -
  Horiz. % 2,000.00% 2,100.00% 5,600.00% 100.00% - - -
NAPS 0.3589 0.3575 0.0000 0.3453 0.2436 0.2253  -  9.75%
  YoY % 0.39% 0.00% 0.00% 41.75% 8.12% - -
  Horiz. % 159.30% 158.68% 0.00% 153.26% 108.12% 100.00% -
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14  -  CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14  -  -
Price 0.3100 0.3300 1.3400 1.3900 1.6400 0.6550  -  -
P/RPS 0.88 0.98 1.80 1.87 1.88 1.10  -  -4.36%
  YoY % -10.20% -45.56% -3.74% -0.53% 70.91% - -
  Horiz. % 80.00% 89.09% 163.64% 170.00% 170.91% 100.00% -
P/EPS 103.17 29.31 66.10 30.93 24.89 18.91  -  40.38%
  YoY % 252.00% -55.66% 113.71% 24.27% 31.62% - -
  Horiz. % 545.58% 155.00% 349.55% 163.56% 131.62% 100.00% -
EY 0.97 3.41 1.51 3.23 4.02 5.29  -  -28.76%
  YoY % -71.55% 125.83% -53.25% -19.65% -24.01% - -
  Horiz. % 18.34% 64.46% 28.54% 61.06% 75.99% 100.00% -
DY 0.65 0.65 0.99 0.01 0.01 0.00  -  -
  YoY % 0.00% -34.34% 9,800.00% 0.00% 0.00% - -
  Horiz. % 6,500.00% 6,500.00% 9,900.00% 100.00% 100.00% - -
P/NAPS 0.86 0.92 0.00 1.70 2.56 1.11  -  -4.97%
  YoY % -6.52% 0.00% 0.00% -33.59% 130.63% - -
  Horiz. % 77.48% 82.88% 0.00% 153.15% 230.63% 100.00% -
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14  -  CAGR
Date 21/03/19 20/03/18 28/03/17 30/03/16 24/03/15 -  -  -
Price 0.2900 0.3450 1.2700 1.3700 1.6100 0.0000  -  -
P/RPS 0.82 1.03 1.70 1.85 1.85 0.00  -  -
  YoY % -20.39% -39.41% -8.11% 0.00% 0.00% - -
  Horiz. % 44.32% 55.68% 91.89% 100.00% 100.00% - -
P/EPS 96.52 30.64 62.65 30.49 24.43 0.00  -  -
  YoY % 215.01% -51.09% 105.48% 24.81% 0.00% - -
  Horiz. % 395.09% 125.42% 256.45% 124.81% 100.00% - -
EY 1.04 3.26 1.60 3.28 4.09 0.00  -  -
  YoY % -68.10% 103.75% -51.22% -19.80% 0.00% - -
  Horiz. % 25.43% 79.71% 39.12% 80.20% 100.00% - -
DY 0.69 0.62 1.05 0.01 0.01 0.00  -  -
  YoY % 11.29% -40.95% 10,400.00% 0.00% 0.00% - -
  Horiz. % 6,900.00% 6,200.00% 10,500.00% 100.00% 100.00% - -
P/NAPS 0.81 0.96 0.00 1.67 2.52 0.00  -  -
  YoY % -15.62% 0.00% 0.00% -33.73% 0.00% - -
  Horiz. % 32.14% 38.10% 0.00% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers