Highlights

[SOLID] YoY TTM Result on 2019-01-31 [#3]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 21-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Jan-2019  [#3]
Profit Trend QoQ -     -49.40%    YoY -     -73.21%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 259,876 138,000 131,098 122,482 122,810 130,487 89,818 19.36%
  YoY % 88.32% 5.26% 7.03% -0.27% -5.88% 45.28% -
  Horiz. % 289.34% 153.64% 145.96% 136.37% 136.73% 145.28% 100.00%
PBT 3,220 2,119 6,788 5,729 10,802 13,562 7,737 -13.59%
  YoY % 51.96% -68.78% 18.48% -46.96% -20.35% 75.29% -
  Horiz. % 41.62% 27.39% 87.73% 74.05% 139.61% 175.29% 100.00%
Tax -667 -934 -2,384 -2,452 -3,544 -3,710 -2,517 -19.85%
  YoY % 28.59% 60.82% 2.77% 30.81% 4.47% -47.40% -
  Horiz. % 26.50% 37.11% 94.72% 97.42% 140.80% 147.40% 100.00%
NP 2,553 1,185 4,404 3,277 7,258 9,852 5,220 -11.23%
  YoY % 115.44% -73.09% 34.39% -54.85% -26.33% 88.74% -
  Horiz. % 48.91% 22.70% 84.37% 62.78% 139.04% 188.74% 100.00%
NP to SH 2,008 1,178 4,397 3,331 7,443 9,862 5,202 -14.66%
  YoY % 70.46% -73.21% 32.00% -55.25% -24.53% 89.58% -
  Horiz. % 38.60% 22.65% 84.53% 64.03% 143.08% 189.58% 100.00%
Tax Rate 20.71 % 44.08 % 35.12 % 42.80 % 32.81 % 27.36 % 32.53 % -7.25%
  YoY % -53.02% 25.51% -17.94% 30.45% 19.92% -15.89% -
  Horiz. % 63.66% 135.51% 107.96% 131.57% 100.86% 84.11% 100.00%
Total Cost 257,323 136,815 126,694 119,205 115,552 120,635 84,598 20.36%
  YoY % 88.08% 7.99% 6.28% 3.16% -4.21% 42.60% -
  Horiz. % 304.17% 161.72% 149.76% 140.91% 136.59% 142.60% 100.00%
Net Worth 149,009 141,141 140,599 0 135,812 95,786 88,601 9.05%
  YoY % 5.57% 0.39% 0.00% 0.00% 41.79% 8.11% -
  Horiz. % 168.18% 159.30% 158.69% 0.00% 153.28% 108.11% 100.00%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 0 781 832 2,183 30 14 0 -
  YoY % 0.00% -6.17% -61.86% 7,161.96% 100.87% 0.00% -
  Horiz. % 0.00% 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 % 0.00% 250.21% -71.10% 16,285.00% 166.67% 0.00% -
  Horiz. % 0.00% 44,220.00% 12,626.67% 43,693.33% 266.67% 100.00% -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 149,009 141,141 140,599 0 135,812 95,786 88,601 9.05%
  YoY % 5.57% 0.39% 0.00% 0.00% 41.79% 8.11% -
  Horiz. % 168.18% 159.30% 158.69% 0.00% 153.28% 108.11% 100.00%
NOSH 392,130 392,060 390,554 164,324 165,624 149,666 150,172 17.34%
  YoY % 0.02% 0.39% 137.67% -0.79% 10.66% -0.34% -
  Horiz. % 261.12% 261.07% 260.07% 109.42% 110.29% 99.66% 100.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 0.98 % 0.86 % 3.36 % 2.68 % 5.91 % 7.55 % 5.81 % -25.66%
  YoY % 13.95% -74.40% 25.37% -54.65% -21.72% 29.95% -
  Horiz. % 16.87% 14.80% 57.83% 46.13% 101.72% 129.95% 100.00%
ROE 1.35 % 0.83 % 3.13 % - % 5.48 % 10.30 % 5.87 % -21.72%
  YoY % 62.65% -73.48% 0.00% 0.00% -46.80% 75.47% -
  Horiz. % 23.00% 14.14% 53.32% 0.00% 93.36% 175.47% 100.00%
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 66.27 35.20 33.57 74.54 74.15 87.19 59.81 1.72%
  YoY % 88.27% 4.86% -54.96% 0.53% -14.96% 45.78% -
  Horiz. % 110.80% 58.85% 56.13% 124.63% 123.98% 145.78% 100.00%
EPS 0.51 0.30 1.13 2.03 4.49 6.59 3.46 -27.31%
  YoY % 70.00% -73.45% -44.33% -54.79% -31.87% 90.46% -
  Horiz. % 14.74% 8.67% 32.66% 58.67% 129.77% 190.46% 100.00%
DPS 0.00 0.20 0.21 1.33 0.02 0.01 0.00 -
  YoY % 0.00% -4.76% -84.21% 6,550.00% 100.00% 0.00% -
  Horiz. % 0.00% 2,000.00% 2,100.00% 13,300.00% 200.00% 100.00% -
NAPS 0.3800 0.3600 0.3600 0.0000 0.8200 0.6400 0.5900 -7.07%
  YoY % 5.56% 0.00% 0.00% 0.00% 28.13% 8.47% -
  Horiz. % 64.41% 61.02% 61.02% 0.00% 138.98% 108.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 406,644
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 63.91 33.94 32.24 30.12 30.20 32.09 22.09 19.36%
  YoY % 88.30% 5.27% 7.04% -0.26% -5.89% 45.27% -
  Horiz. % 289.32% 153.64% 145.95% 136.35% 136.71% 145.27% 100.00%
EPS 0.49 0.29 1.08 0.82 1.83 2.43 1.28 -14.78%
  YoY % 68.97% -73.15% 31.71% -55.19% -24.69% 89.84% -
  Horiz. % 38.28% 22.66% 84.38% 64.06% 142.97% 189.84% 100.00%
DPS 0.00 0.19 0.20 0.54 0.01 0.00 0.00 -
  YoY % 0.00% -5.00% -62.96% 5,300.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,900.00% 2,000.00% 5,400.00% 100.00% - -
NAPS 0.3664 0.3471 0.3458 0.0000 0.3340 0.2356 0.2179 9.04%
  YoY % 5.56% 0.38% 0.00% 0.00% 41.77% 8.12% -
  Horiz. % 168.15% 159.29% 158.70% 0.00% 153.28% 108.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.2600 0.3100 0.3300 1.3400 1.3900 1.6400 0.6550 -
P/RPS 0.39 0.88 0.98 1.80 1.87 1.88 1.10 -15.86%
  YoY % -55.68% -10.20% -45.56% -3.74% -0.53% 70.91% -
  Horiz. % 35.45% 80.00% 89.09% 163.64% 170.00% 170.91% 100.00%
P/EPS 50.77 103.17 29.31 66.10 30.93 24.89 18.91 17.88%
  YoY % -50.79% 252.00% -55.66% 113.71% 24.27% 31.62% -
  Horiz. % 268.48% 545.58% 155.00% 349.55% 163.56% 131.62% 100.00%
EY 1.97 0.97 3.41 1.51 3.23 4.02 5.29 -15.17%
  YoY % 103.09% -71.55% 125.83% -53.25% -19.65% -24.01% -
  Horiz. % 37.24% 18.34% 64.46% 28.54% 61.06% 75.99% 100.00%
DY 0.00 0.65 0.65 0.99 0.01 0.01 0.00 -
  YoY % 0.00% 0.00% -34.34% 9,800.00% 0.00% 0.00% -
  Horiz. % 0.00% 6,500.00% 6,500.00% 9,900.00% 100.00% 100.00% -
P/NAPS 0.68 0.86 0.92 0.00 1.70 2.56 1.11 -7.84%
  YoY % -20.93% -6.52% 0.00% 0.00% -33.59% 130.63% -
  Horiz. % 61.26% 77.48% 82.88% 0.00% 153.15% 230.63% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 30/04/20 21/03/19 20/03/18 28/03/17 30/03/16 24/03/15 - -
Price 0.3050 0.2900 0.3450 1.2700 1.3700 1.6100 0.0000 -
P/RPS 0.46 0.82 1.03 1.70 1.85 1.85 0.00 -
  YoY % -43.90% -20.39% -39.41% -8.11% 0.00% 0.00% -
  Horiz. % 24.86% 44.32% 55.68% 91.89% 100.00% 100.00% -
P/EPS 59.56 96.52 30.64 62.65 30.49 24.43 0.00 -
  YoY % -38.29% 215.01% -51.09% 105.48% 24.81% 0.00% -
  Horiz. % 243.80% 395.09% 125.42% 256.45% 124.81% 100.00% -
EY 1.68 1.04 3.26 1.60 3.28 4.09 0.00 -
  YoY % 61.54% -68.10% 103.75% -51.22% -19.80% 0.00% -
  Horiz. % 41.08% 25.43% 79.71% 39.12% 80.20% 100.00% -
DY 0.00 0.69 0.62 1.05 0.01 0.01 0.00 -
  YoY % 0.00% 11.29% -40.95% 10,400.00% 0.00% 0.00% -
  Horiz. % 0.00% 6,900.00% 6,200.00% 10,500.00% 100.00% 100.00% -
P/NAPS 0.80 0.81 0.96 0.00 1.67 2.52 0.00 -
  YoY % -1.23% -15.62% 0.00% 0.00% -33.73% 0.00% -
  Horiz. % 31.75% 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.
 


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
 
 

133  181  520  1560 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.3550.00 
 AT 0.205-0.005 
 PHB-WB 0.020.00 
 ARMADA 0.315-0.005 
 SAPNRG 0.115-0.005 
 YONGTAI 0.18+0.01 
 MTOUCHE 0.080.00 
 ASIABIO-OR 0.01-0.005 
 PHB 0.0350.00 
 VIVOCOM 1.10+0.04 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS