Highlights

[SOLID] YoY TTM Result on 2018-07-31 [#1]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 27-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Jul-2018  [#1]
Profit Trend QoQ -     -18.00%    YoY -     -50.08%
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.
 


 

318  269  533  1183 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.545+0.015 
 ALAM 0.125+0.025 
 FINTEC 0.085+0.005 
 TIGER 0.095+0.02 
 EKOVEST 0.805+0.025 
 SAPNRG 0.2950.00 
 TRIVE 0.015+0.005 
 HSI-H8F 0.28+0.005 
 FINTEC-PA 0.0350.00 
 DGB 0.17+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