Highlights

[SOLID] YoY TTM Result on 2017-07-31 [#1]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 27-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Jul-2017  [#1]
Profit Trend QoQ -     -11.00%    YoY -     -19.12%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 202,383 126,442 128,285 122,255 130,124 122,460 27,104 39.78%
  YoY % 60.06% -1.44% 4.93% -6.05% 6.26% 351.82% -
  Horiz. % 746.69% 466.51% 473.31% 451.06% 480.09% 451.82% 100.00%
PBT 3,379 3,859 7,121 8,144 12,317 12,122 1,807 10.99%
  YoY % -12.44% -45.81% -12.56% -33.88% 1.61% 570.84% -
  Horiz. % 187.00% 213.56% 394.08% 450.69% 681.63% 670.84% 100.00%
Tax -670 -1,671 -2,765 -2,885 -3,583 -3,652 -614 1.46%
  YoY % 59.90% 39.57% 4.16% 19.48% 1.89% -494.79% -
  Horiz. % 109.12% 272.15% 450.33% 469.87% 583.55% 594.79% 100.00%
NP 2,709 2,188 4,356 5,259 8,734 8,470 1,193 14.64%
  YoY % 23.81% -49.77% -17.17% -39.79% 3.12% 609.97% -
  Horiz. % 227.07% 183.40% 365.13% 440.82% 732.10% 709.97% 100.00%
NP to SH 2,392 2,182 4,371 5,404 8,771 8,527 1,162 12.78%
  YoY % 9.62% -50.08% -19.12% -38.39% 2.86% 633.82% -
  Horiz. % 205.85% 187.78% 376.16% 465.06% 754.82% 733.82% 100.00%
Tax Rate 19.83 % 43.30 % 38.83 % 35.42 % 29.09 % 30.13 % 33.98 % -8.58%
  YoY % -54.20% 11.51% 9.63% 21.76% -3.45% -11.33% -
  Horiz. % 58.36% 127.43% 114.27% 104.24% 85.61% 88.67% 100.00%
Total Cost 199,674 124,254 123,929 116,996 121,390 113,990 25,911 40.52%
  YoY % 60.70% 0.26% 5.93% -3.62% 6.49% 339.93% -
  Horiz. % 770.61% 479.54% 478.29% 451.53% 468.49% 439.93% 100.00%
Net Worth 141,190 140,880 137,959 135,300 112,596 92,958 65,578 13.63%
  YoY % 0.22% 2.12% 1.97% 20.16% 21.13% 41.75% -
  Horiz. % 215.30% 214.83% 210.37% 206.32% 171.70% 141.75% 100.00%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 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 % - % 35.81 % 30.48 % 31.15 % 0.51 % - % - % -
  YoY % 0.00% 17.49% -2.15% 6,007.84% 0.00% 0.00% -
  Horiz. % 0.00% 7,021.57% 5,976.47% 6,107.84% 100.00% - -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 141,190 140,880 137,959 135,300 112,596 92,958 65,578 13.63%
  YoY % 0.22% 2.12% 1.97% 20.16% 21.13% 41.75% -
  Horiz. % 215.30% 214.83% 210.37% 206.32% 171.70% 141.75% 100.00%
NOSH 392,197 391,336 166,216 165,000 158,586 149,932 115,049 22.67%
  YoY % 0.22% 135.44% 0.74% 4.04% 5.77% 30.32% -
  Horiz. % 340.89% 340.15% 144.47% 143.42% 137.84% 130.32% 100.00%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 1.34 % 1.73 % 3.40 % 4.30 % 6.71 % 6.92 % 4.40 % -17.97%
  YoY % -22.54% -49.12% -20.93% -35.92% -3.03% 57.27% -
  Horiz. % 30.45% 39.32% 77.27% 97.73% 152.50% 157.27% 100.00%
ROE 1.69 % 1.55 % 3.17 % 3.99 % 7.79 % 9.17 % 1.77 % -0.77%
  YoY % 9.03% -51.10% -20.55% -48.78% -15.05% 418.08% -
  Horiz. % 95.48% 87.57% 179.10% 225.42% 440.11% 518.08% 100.00%
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 51.60 32.31 77.18 74.09 82.05 81.68 23.56 13.95%
  YoY % 59.70% -58.14% 4.17% -9.70% 0.45% 246.69% -
  Horiz. % 219.02% 137.14% 327.59% 314.47% 348.26% 346.69% 100.00%
EPS 0.61 0.56 2.63 3.28 5.53 5.69 1.01 -8.06%
  YoY % 8.93% -78.71% -19.82% -40.69% -2.81% 463.37% -
  Horiz. % 60.40% 55.45% 260.40% 324.75% 547.52% 563.37% 100.00%
DPS 0.00 0.20 0.80 1.02 0.03 0.00 0.00 -
  YoY % 0.00% -75.00% -21.57% 3,300.00% 0.00% 0.00% -
  Horiz. % 0.00% 666.67% 2,666.67% 3,400.00% 100.00% - -
NAPS 0.3600 0.3600 0.8300 0.8200 0.7100 0.6200 0.5700 -7.37%
  YoY % 0.00% -56.63% 1.22% 15.49% 14.52% 8.77% -
  Horiz. % 63.16% 63.16% 145.61% 143.86% 124.56% 108.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 393,271
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 51.46 32.15 32.62 31.09 33.09 31.14 6.89 39.79%
  YoY % 60.06% -1.44% 4.92% -6.04% 6.26% 351.96% -
  Horiz. % 746.88% 466.62% 473.44% 451.23% 480.26% 451.96% 100.00%
EPS 0.61 0.55 1.11 1.37 2.23 2.17 0.30 12.55%
  YoY % 10.91% -50.45% -18.98% -38.57% 2.76% 623.33% -
  Horiz. % 203.33% 183.33% 370.00% 456.67% 743.33% 723.33% 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 0.3590 0.3582 0.3508 0.3440 0.2863 0.2364 0.1668 13.62%
  YoY % 0.22% 2.11% 1.98% 20.15% 21.11% 41.73% -
  Horiz. % 215.23% 214.75% 210.31% 206.24% 171.64% 141.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 - -
Price 0.2850 0.3150 1.2600 1.3000 1.6800 0.8800 0.0000 -
P/RPS 0.55 0.97 1.63 1.75 2.05 1.08 0.00 -
  YoY % -43.30% -40.49% -6.86% -14.63% 89.81% 0.00% -
  Horiz. % 50.93% 89.81% 150.93% 162.04% 189.81% 100.00% -
P/EPS 46.73 56.49 47.91 39.69 30.38 15.47 0.00 -
  YoY % -17.28% 17.91% 20.71% 30.65% 96.38% 0.00% -
  Horiz. % 302.07% 365.16% 309.70% 256.56% 196.38% 100.00% -
EY 2.14 1.77 2.09 2.52 3.29 6.46 0.00 -
  YoY % 20.90% -15.31% -17.06% -23.40% -49.07% 0.00% -
  Horiz. % 33.13% 27.40% 32.35% 39.01% 50.93% 100.00% -
DY 0.00 0.63 0.63 0.78 0.02 0.00 0.00 -
  YoY % 0.00% 0.00% -19.23% 3,800.00% 0.00% 0.00% -
  Horiz. % 0.00% 3,150.00% 3,150.00% 3,900.00% 100.00% - -
P/NAPS 0.79 0.87 1.52 1.59 2.37 1.42 0.00 -
  YoY % -9.20% -42.76% -4.40% -32.91% 66.90% 0.00% -
  Horiz. % 55.63% 61.27% 107.04% 111.97% 166.90% 100.00% -
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 26/09/19 27/09/18 27/09/17 27/09/16 22/09/15 25/09/14 - -
Price 0.2550 0.3150 1.0300 1.3300 1.6500 0.8850 0.0000 -
P/RPS 0.49 0.97 1.33 1.80 2.01 1.08 0.00 -
  YoY % -49.48% -27.07% -26.11% -10.45% 86.11% 0.00% -
  Horiz. % 45.37% 89.81% 123.15% 166.67% 186.11% 100.00% -
P/EPS 41.81 56.49 39.17 40.61 29.83 15.56 0.00 -
  YoY % -25.99% 44.22% -3.55% 36.14% 91.71% 0.00% -
  Horiz. % 268.70% 363.05% 251.74% 260.99% 191.71% 100.00% -
EY 2.39 1.77 2.55 2.46 3.35 6.43 0.00 -
  YoY % 35.03% -30.59% 3.66% -26.57% -47.90% 0.00% -
  Horiz. % 37.17% 27.53% 39.66% 38.26% 52.10% 100.00% -
DY 0.00 0.63 0.78 0.77 0.02 0.00 0.00 -
  YoY % 0.00% -19.23% 1.30% 3,750.00% 0.00% 0.00% -
  Horiz. % 0.00% 3,150.00% 3,900.00% 3,850.00% 100.00% - -
P/NAPS 0.71 0.87 1.24 1.62 2.32 1.43 0.00 -
  YoY % -18.39% -29.84% -23.46% -30.17% 62.24% 0.00% -
  Horiz. % 49.65% 60.84% 86.71% 113.29% 162.24% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers