Highlights

[SOLID] YoY TTM Result on 2017-10-31 [#2]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 27-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Oct-2017  [#2]
Profit Trend QoQ -     -18.23%    YoY -     -11.71%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 238,546 131,690 126,360 121,572 126,944 127,552 58,414 26.41%
  YoY % 81.14% 4.22% 3.94% -4.23% -0.48% 118.36% -
  Horiz. % 408.37% 225.44% 216.32% 208.12% 217.32% 218.36% 100.00%
PBT 2,962 3,873 5,917 6,573 11,846 13,873 4,222 -5.73%
  YoY % -23.52% -34.54% -9.98% -44.51% -14.61% 228.59% -
  Horiz. % 70.16% 91.73% 140.15% 155.68% 280.58% 328.59% 100.00%
Tax -655 -1,540 -2,357 -2,610 -3,609 -3,685 -1,588 -13.72%
  YoY % 57.47% 34.66% 9.69% 27.68% 2.06% -132.05% -
  Horiz. % 41.25% 96.98% 148.43% 164.36% 227.27% 232.05% 100.00%
NP 2,307 2,333 3,560 3,963 8,237 10,188 2,634 -2.18%
  YoY % -1.11% -34.47% -10.17% -51.89% -19.15% 286.79% -
  Horiz. % 87.59% 88.57% 135.16% 150.46% 312.72% 386.79% 100.00%
NP to SH 1,789 2,328 3,574 4,048 8,363 10,229 2,590 -5.98%
  YoY % -23.15% -34.86% -11.71% -51.60% -18.24% 294.94% -
  Horiz. % 69.07% 89.88% 137.99% 156.29% 322.90% 394.94% 100.00%
Tax Rate 22.11 % 39.76 % 39.83 % 39.71 % 30.47 % 26.56 % 37.61 % -8.47%
  YoY % -44.39% -0.18% 0.30% 30.32% 14.72% -29.38% -
  Horiz. % 58.79% 105.72% 105.90% 105.58% 81.02% 70.62% 100.00%
Total Cost 236,239 129,357 122,800 117,609 118,707 117,364 55,780 27.18%
  YoY % 82.63% 5.34% 4.41% -0.92% 1.14% 110.41% -
  Horiz. % 423.52% 231.91% 220.15% 210.84% 212.81% 210.41% 100.00%
Net Worth 141,166 141,091 140,454 136,599 122,077 95,846 76,071 10.85%
  YoY % 0.05% 0.45% 2.82% 11.90% 27.37% 26.00% -
  Horiz. % 185.57% 185.47% 184.64% 179.57% 160.48% 126.00% 100.00%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 0 781 832 2,183 45 0 0 -
  YoY % 0.00% -6.17% -61.86% 4,748.29% 0.00% 0.00% -
  Horiz. % 0.00% 1,735.23% 1,849.32% 4,848.29% 100.00% - -
Div Payout % - % 33.56 % 23.30 % 53.93 % 0.54 % - % - % -
  YoY % 0.00% 44.03% -56.80% 9,887.04% 0.00% 0.00% -
  Horiz. % 0.00% 6,214.81% 4,314.81% 9,987.04% 100.00% - -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 141,166 141,091 140,454 136,599 122,077 95,846 76,071 10.85%
  YoY % 0.05% 0.45% 2.82% 11.90% 27.37% 26.00% -
  Horiz. % 185.57% 185.47% 184.64% 179.57% 160.48% 126.00% 100.00%
NOSH 392,130 391,919 167,208 166,585 164,969 149,760 133,457 19.67%
  YoY % 0.05% 134.39% 0.37% 0.98% 10.16% 12.22% -
  Horiz. % 293.82% 293.67% 125.29% 124.82% 123.61% 112.22% 100.00%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 0.97 % 1.77 % 2.82 % 3.26 % 6.49 % 7.99 % 4.51 % -22.59%
  YoY % -45.20% -37.23% -13.50% -49.77% -18.77% 77.16% -
  Horiz. % 21.51% 39.25% 62.53% 72.28% 143.90% 177.16% 100.00%
ROE 1.27 % 1.65 % 2.54 % 2.96 % 6.85 % 10.67 % 3.40 % -15.13%
  YoY % -23.03% -35.04% -14.19% -56.79% -35.80% 213.82% -
  Horiz. % 37.35% 48.53% 74.71% 87.06% 201.47% 313.82% 100.00%
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 60.83 33.60 75.57 72.98 76.95 85.17 43.77 5.64%
  YoY % 81.04% -55.54% 3.55% -5.16% -9.65% 94.59% -
  Horiz. % 138.98% 76.76% 172.65% 166.74% 175.81% 194.59% 100.00%
EPS 0.46 0.59 2.14 2.43 5.07 6.83 1.94 -21.32%
  YoY % -22.03% -72.43% -11.93% -52.07% -25.77% 252.06% -
  Horiz. % 23.71% 30.41% 110.31% 125.26% 261.34% 352.06% 100.00%
DPS 0.00 0.20 0.50 1.30 0.03 0.00 0.00 -
  YoY % 0.00% -60.00% -61.54% 4,233.33% 0.00% 0.00% -
  Horiz. % 0.00% 666.67% 1,666.67% 4,333.33% 100.00% - -
NAPS 0.3600 0.3600 0.8400 0.8200 0.7400 0.6400 0.5700 -7.37%
  YoY % 0.00% -57.14% 2.44% 10.81% 15.63% 12.28% -
  Horiz. % 63.16% 63.16% 147.37% 143.86% 129.82% 112.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 405,644
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 58.81 32.46 31.15 29.97 31.29 31.44 14.40 26.42%
  YoY % 81.18% 4.21% 3.94% -4.22% -0.48% 118.33% -
  Horiz. % 408.40% 225.42% 216.32% 208.12% 217.29% 218.33% 100.00%
EPS 0.44 0.57 0.88 1.00 2.06 2.52 0.64 -6.05%
  YoY % -22.81% -35.23% -12.00% -51.46% -18.25% 293.75% -
  Horiz. % 68.75% 89.06% 137.50% 156.25% 321.88% 393.75% 100.00%
DPS 0.00 0.19 0.21 0.54 0.01 0.00 0.00 -
  YoY % 0.00% -9.52% -61.11% 5,300.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,900.00% 2,100.00% 5,400.00% 100.00% - -
NAPS 0.3480 0.3478 0.3463 0.3367 0.3009 0.2363 0.1875 10.85%
  YoY % 0.06% 0.43% 2.85% 11.90% 27.34% 26.03% -
  Horiz. % 185.60% 185.49% 184.69% 179.57% 160.48% 126.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.2650 0.3000 0.9950 1.3200 1.9000 1.0700 0.6850 -
P/RPS 0.44 0.89 1.32 1.81 2.47 1.26 1.57 -19.10%
  YoY % -50.56% -32.58% -27.07% -26.72% 96.03% -19.75% -
  Horiz. % 28.03% 56.69% 84.08% 115.29% 157.32% 80.25% 100.00%
P/EPS 58.09 50.51 46.55 54.32 37.48 15.67 35.30 8.65%
  YoY % 15.01% 8.51% -14.30% 44.93% 139.18% -55.61% -
  Horiz. % 164.56% 143.09% 131.87% 153.88% 106.18% 44.39% 100.00%
EY 1.72 1.98 2.15 1.84 2.67 6.38 2.83 -7.96%
  YoY % -13.13% -7.91% 16.85% -31.09% -58.15% 125.44% -
  Horiz. % 60.78% 69.96% 75.97% 65.02% 94.35% 225.44% 100.00%
DY 0.00 0.67 0.50 0.98 0.01 0.00 0.00 -
  YoY % 0.00% 34.00% -48.98% 9,700.00% 0.00% 0.00% -
  Horiz. % 0.00% 6,700.00% 5,000.00% 9,800.00% 100.00% - -
P/NAPS 0.74 0.83 1.18 1.61 2.57 1.67 1.20 -7.74%
  YoY % -10.84% -29.66% -26.71% -37.35% 53.89% 39.17% -
  Horiz. % 61.67% 69.17% 98.33% 134.17% 214.17% 139.17% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 30/12/19 27/12/18 27/12/17 28/12/16 28/12/15 29/12/14 - -
Price 0.2750 0.2950 0.3450 1.2600 1.4500 1.5500 0.0000 -
P/RPS 0.45 0.88 0.46 1.73 1.88 1.82 0.00 -
  YoY % -48.86% 91.30% -73.41% -7.98% 3.30% 0.00% -
  Horiz. % 24.73% 48.35% 25.27% 95.05% 103.30% 100.00% -
P/EPS 60.28 49.66 16.14 51.85 28.60 22.69 0.00 -
  YoY % 21.39% 207.68% -68.87% 81.29% 26.05% 0.00% -
  Horiz. % 265.67% 218.86% 71.13% 228.51% 126.05% 100.00% -
EY 1.66 2.01 6.20 1.93 3.50 4.41 0.00 -
  YoY % -17.41% -67.58% 221.24% -44.86% -20.63% 0.00% -
  Horiz. % 37.64% 45.58% 140.59% 43.76% 79.37% 100.00% -
DY 0.00 0.68 1.45 1.03 0.02 0.00 0.00 -
  YoY % 0.00% -53.10% 40.78% 5,050.00% 0.00% 0.00% -
  Horiz. % 0.00% 3,400.00% 7,250.00% 5,150.00% 100.00% - -
P/NAPS 0.76 0.82 0.41 1.54 1.96 2.42 0.00 -
  YoY % -7.32% 100.00% -73.38% -21.43% -19.01% 0.00% -
  Horiz. % 31.40% 33.88% 16.94% 63.64% 80.99% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

542  474  482  465 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTOUCHE 0.11+0.035 
 AT 0.105+0.005 
 XDL 0.065+0.005 
 KGROUP 0.120.00 
 NEXGRAM 0.065+0.005 
 XOX 0.245-0.02 
 MQTECH 0.24+0.02 
 K1 0.60+0.005 
 IRIS 0.37+0.04 
 MTOUCHE-WC 0.03+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers