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
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13  -  CAGR
Revenue 126,442 128,285 122,255 130,124 122,460 27,104  -  36.05%
  YoY % -1.44% 4.93% -6.05% 6.26% 351.82% - -
  Horiz. % 466.51% 473.31% 451.06% 480.09% 451.82% 100.00% -
PBT 3,859 7,121 8,144 12,317 12,122 1,807  -  16.38%
  YoY % -45.81% -12.56% -33.88% 1.61% 570.84% - -
  Horiz. % 213.56% 394.08% 450.69% 681.63% 670.84% 100.00% -
Tax -1,671 -2,765 -2,885 -3,583 -3,652 -614  -  22.16%
  YoY % 39.57% 4.16% 19.48% 1.89% -494.79% - -
  Horiz. % 272.15% 450.33% 469.87% 583.55% 594.79% 100.00% -
NP 2,188 4,356 5,259 8,734 8,470 1,193  -  12.89%
  YoY % -49.77% -17.17% -39.79% 3.12% 609.97% - -
  Horiz. % 183.40% 365.13% 440.82% 732.10% 709.97% 100.00% -
NP to SH 2,182 4,371 5,404 8,771 8,527 1,162  -  13.42%
  YoY % -50.08% -19.12% -38.39% 2.86% 633.82% - -
  Horiz. % 187.78% 376.16% 465.06% 754.82% 733.82% 100.00% -
Tax Rate 43.30 % 38.83 % 35.42 % 29.09 % 30.13 % 33.98 %  -  % 4.96%
  YoY % 11.51% 9.63% 21.76% -3.45% -11.33% - -
  Horiz. % 127.43% 114.27% 104.24% 85.61% 88.67% 100.00% -
Total Cost 124,254 123,929 116,996 121,390 113,990 25,911  -  36.80%
  YoY % 0.26% 5.93% -3.62% 6.49% 339.93% - -
  Horiz. % 479.54% 478.29% 451.53% 468.49% 439.93% 100.00% -
Net Worth 140,880 137,959 135,300 112,596 92,958 65,578  -  16.52%
  YoY % 2.12% 1.97% 20.16% 21.13% 41.75% - -
  Horiz. % 214.83% 210.37% 206.32% 171.70% 141.75% 100.00% -
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13  -  CAGR
Div 781 1,332 1,683 45 0 0  -  -
  YoY % -41.36% -20.84% 3,638.41% 0.00% 0.00% - -
  Horiz. % 1,735.23% 2,959.19% 3,738.41% 100.00% - - -
Div Payout % 35.81 % 30.48 % 31.15 % 0.51 % - % - %  -  % -
  YoY % 17.49% -2.15% 6,007.84% 0.00% 0.00% - -
  Horiz. % 7,021.57% 5,976.47% 6,107.84% 100.00% - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13  -  CAGR
Net Worth 140,880 137,959 135,300 112,596 92,958 65,578  -  16.52%
  YoY % 2.12% 1.97% 20.16% 21.13% 41.75% - -
  Horiz. % 214.83% 210.37% 206.32% 171.70% 141.75% 100.00% -
NOSH 391,336 166,216 165,000 158,586 149,932 115,049  -  27.72%
  YoY % 135.44% 0.74% 4.04% 5.77% 30.32% - -
  Horiz. % 340.15% 144.47% 143.42% 137.84% 130.32% 100.00% -
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13  -  CAGR
NP Margin 1.73 % 3.40 % 4.30 % 6.71 % 6.92 % 4.40 %  -  % -17.02%
  YoY % -49.12% -20.93% -35.92% -3.03% 57.27% - -
  Horiz. % 39.32% 77.27% 97.73% 152.50% 157.27% 100.00% -
ROE 1.55 % 3.17 % 3.99 % 7.79 % 9.17 % 1.77 %  -  % -2.62%
  YoY % -51.10% -20.55% -48.78% -15.05% 418.08% - -
  Horiz. % 87.57% 179.10% 225.42% 440.11% 518.08% 100.00% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13  -  CAGR
RPS 32.31 77.18 74.09 82.05 81.68 23.56  -  6.52%
  YoY % -58.14% 4.17% -9.70% 0.45% 246.69% - -
  Horiz. % 137.14% 327.59% 314.47% 348.26% 346.69% 100.00% -
EPS 0.56 2.63 3.28 5.53 5.69 1.01  -  -11.12%
  YoY % -78.71% -19.82% -40.69% -2.81% 463.37% - -
  Horiz. % 55.45% 260.40% 324.75% 547.52% 563.37% 100.00% -
DPS 0.20 0.80 1.02 0.03 0.00 0.00  -  -
  YoY % -75.00% -21.57% 3,300.00% 0.00% 0.00% - -
  Horiz. % 666.67% 2,666.67% 3,400.00% 100.00% - - -
NAPS 0.3600 0.8300 0.8200 0.7100 0.6200 0.5700  -  -8.78%
  YoY % -56.63% 1.22% 15.49% 14.52% 8.77% - -
  Horiz. % 63.16% 145.61% 143.86% 124.56% 108.77% 100.00% -
Adjusted Per Share Value based on latest NOSH - 392,327
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13  -  CAGR
RPS 32.23 32.70 31.16 33.17 31.21 6.91  -  36.05%
  YoY % -1.44% 4.94% -6.06% 6.28% 351.66% - -
  Horiz. % 466.43% 473.23% 450.94% 480.03% 451.66% 100.00% -
EPS 0.56 1.11 1.38 2.24 2.17 0.30  -  13.29%
  YoY % -49.55% -19.57% -38.39% 3.23% 623.33% - -
  Horiz. % 186.67% 370.00% 460.00% 746.67% 723.33% 100.00% -
DPS 0.20 0.34 0.43 0.01 0.00 0.00  -  -
  YoY % -41.18% -20.93% 4,200.00% 0.00% 0.00% - -
  Horiz. % 2,000.00% 3,400.00% 4,300.00% 100.00% - - -
NAPS 0.3591 0.3516 0.3449 0.2870 0.2369 0.1672  -  16.51%
  YoY % 2.13% 1.94% 20.17% 21.15% 41.69% - -
  Horiz. % 214.77% 210.29% 206.28% 171.65% 141.69% 100.00% -
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13  -  CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -  -  -
Price 0.3150 1.2600 1.3000 1.6800 0.8800 0.0000  -  -
P/RPS 0.97 1.63 1.75 2.05 1.08 0.00  -  -
  YoY % -40.49% -6.86% -14.63% 89.81% 0.00% - -
  Horiz. % 89.81% 150.93% 162.04% 189.81% 100.00% - -
P/EPS 56.49 47.91 39.69 30.38 15.47 0.00  -  -
  YoY % 17.91% 20.71% 30.65% 96.38% 0.00% - -
  Horiz. % 365.16% 309.70% 256.56% 196.38% 100.00% - -
EY 1.77 2.09 2.52 3.29 6.46 0.00  -  -
  YoY % -15.31% -17.06% -23.40% -49.07% 0.00% - -
  Horiz. % 27.40% 32.35% 39.01% 50.93% 100.00% - -
DY 0.63 0.63 0.78 0.02 0.00 0.00  -  -
  YoY % 0.00% -19.23% 3,800.00% 0.00% 0.00% - -
  Horiz. % 3,150.00% 3,150.00% 3,900.00% 100.00% - - -
P/NAPS 0.87 1.52 1.59 2.37 1.42 0.00  -  -
  YoY % -42.76% -4.40% -32.91% 66.90% 0.00% - -
  Horiz. % 61.27% 107.04% 111.97% 166.90% 100.00% - -
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13  -  CAGR
Date 27/09/18 27/09/17 27/09/16 22/09/15 25/09/14 -  -  -
Price 0.3150 1.0300 1.3300 1.6500 0.8850 0.0000  -  -
P/RPS 0.97 1.33 1.80 2.01 1.08 0.00  -  -
  YoY % -27.07% -26.11% -10.45% 86.11% 0.00% - -
  Horiz. % 89.81% 123.15% 166.67% 186.11% 100.00% - -
P/EPS 56.49 39.17 40.61 29.83 15.56 0.00  -  -
  YoY % 44.22% -3.55% 36.14% 91.71% 0.00% - -
  Horiz. % 363.05% 251.74% 260.99% 191.71% 100.00% - -
EY 1.77 2.55 2.46 3.35 6.43 0.00  -  -
  YoY % -30.59% 3.66% -26.57% -47.90% 0.00% - -
  Horiz. % 27.53% 39.66% 38.26% 52.10% 100.00% - -
DY 0.63 0.78 0.77 0.02 0.00 0.00  -  -
  YoY % -19.23% 1.30% 3,750.00% 0.00% 0.00% - -
  Horiz. % 3,150.00% 3,900.00% 3,850.00% 100.00% - - -
P/NAPS 0.87 1.24 1.62 2.32 1.43 0.00  -  -
  YoY % -29.84% -23.46% -30.17% 62.24% 0.00% - -
  Horiz. % 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
7. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers