Highlights

[SOLID] YoY TTM Result on 2017-01-31 [#3]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 28-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Jan-2017  [#3]
Profit Trend QoQ -     -17.71%    YoY -     -55.25%
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.
 


 

298  243  539  1223 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.125+0.025 
 ARMADA 0.54+0.01 
 FINTEC 0.09+0.01 
 EKOVEST 0.80+0.02 
 TRIVE 0.015+0.005 
 TIGER 0.095+0.02 
 HSI-H8F 0.28+0.005 
 FINTEC-PA 0.0350.00 
 MTAG 0.595+0.025 
 ALAM-WA 0.06+0.01 

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