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
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13  -  CAGR
Revenue 131,690 126,360 121,572 126,944 127,552 58,414  -  17.64%
  YoY % 4.22% 3.94% -4.23% -0.48% 118.36% - -
  Horiz. % 225.44% 216.32% 208.12% 217.32% 218.36% 100.00% -
PBT 3,873 5,917 6,573 11,846 13,873 4,222  -  -1.71%
  YoY % -34.54% -9.98% -44.51% -14.61% 228.59% - -
  Horiz. % 91.73% 140.15% 155.68% 280.58% 328.59% 100.00% -
Tax -1,540 -2,357 -2,610 -3,609 -3,685 -1,588  -  -0.61%
  YoY % 34.66% 9.69% 27.68% 2.06% -132.05% - -
  Horiz. % 96.98% 148.43% 164.36% 227.27% 232.05% 100.00% -
NP 2,333 3,560 3,963 8,237 10,188 2,634  -  -2.40%
  YoY % -34.47% -10.17% -51.89% -19.15% 286.79% - -
  Horiz. % 88.57% 135.16% 150.46% 312.72% 386.79% 100.00% -
NP to SH 2,328 3,574 4,048 8,363 10,229 2,590  -  -2.11%
  YoY % -34.86% -11.71% -51.60% -18.24% 294.94% - -
  Horiz. % 89.88% 137.99% 156.29% 322.90% 394.94% 100.00% -
Tax Rate 39.76 % 39.83 % 39.71 % 30.47 % 26.56 % 37.61 %  -  % 1.12%
  YoY % -0.18% 0.30% 30.32% 14.72% -29.38% - -
  Horiz. % 105.72% 105.90% 105.58% 81.02% 70.62% 100.00% -
Total Cost 129,357 122,800 117,609 118,707 117,364 55,780  -  18.31%
  YoY % 5.34% 4.41% -0.92% 1.14% 110.41% - -
  Horiz. % 231.91% 220.15% 210.84% 212.81% 210.41% 100.00% -
Net Worth 141,091 140,454 136,599 122,077 95,846 76,071  -  13.14%
  YoY % 0.45% 2.82% 11.90% 27.37% 26.00% - -
  Horiz. % 185.47% 184.64% 179.57% 160.48% 126.00% 100.00% -
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13  -  CAGR
Div 781 832 2,183 45 0 0  -  -
  YoY % -6.17% -61.86% 4,748.29% 0.00% 0.00% - -
  Horiz. % 1,735.23% 1,849.32% 4,848.29% 100.00% - - -
Div Payout % 33.56 % 23.30 % 53.93 % 0.54 % - % - %  -  % -
  YoY % 44.03% -56.80% 9,887.04% 0.00% 0.00% - -
  Horiz. % 6,214.81% 4,314.81% 9,987.04% 100.00% - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13  -  CAGR
Net Worth 141,091 140,454 136,599 122,077 95,846 76,071  -  13.14%
  YoY % 0.45% 2.82% 11.90% 27.37% 26.00% - -
  Horiz. % 185.47% 184.64% 179.57% 160.48% 126.00% 100.00% -
NOSH 391,919 167,208 166,585 164,969 149,760 133,457  -  24.03%
  YoY % 134.39% 0.37% 0.98% 10.16% 12.22% - -
  Horiz. % 293.67% 125.29% 124.82% 123.61% 112.22% 100.00% -
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13  -  CAGR
NP Margin 1.77 % 2.82 % 3.26 % 6.49 % 7.99 % 4.51 %  -  % -17.05%
  YoY % -37.23% -13.50% -49.77% -18.77% 77.16% - -
  Horiz. % 39.25% 62.53% 72.28% 143.90% 177.16% 100.00% -
ROE 1.65 % 2.54 % 2.96 % 6.85 % 10.67 % 3.40 %  -  % -13.46%
  YoY % -35.04% -14.19% -56.79% -35.80% 213.82% - -
  Horiz. % 48.53% 74.71% 87.06% 201.47% 313.82% 100.00% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13  -  CAGR
RPS 33.60 75.57 72.98 76.95 85.17 43.77  -  -5.15%
  YoY % -55.54% 3.55% -5.16% -9.65% 94.59% - -
  Horiz. % 76.76% 172.65% 166.74% 175.81% 194.59% 100.00% -
EPS 0.59 2.14 2.43 5.07 6.83 1.94  -  -21.17%
  YoY % -72.43% -11.93% -52.07% -25.77% 252.06% - -
  Horiz. % 30.41% 110.31% 125.26% 261.34% 352.06% 100.00% -
DPS 0.20 0.50 1.30 0.03 0.00 0.00  -  -
  YoY % -60.00% -61.54% 4,233.33% 0.00% 0.00% - -
  Horiz. % 666.67% 1,666.67% 4,333.33% 100.00% - - -
NAPS 0.3600 0.8400 0.8200 0.7400 0.6400 0.5700  -  -8.78%
  YoY % -57.14% 2.44% 10.81% 15.63% 12.28% - -
  Horiz. % 63.16% 147.37% 143.86% 129.82% 112.28% 100.00% -
Adjusted Per Share Value based on latest NOSH - 393,271
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13  -  CAGR
RPS 33.49 32.13 30.91 32.28 32.43 14.85  -  17.65%
  YoY % 4.23% 3.95% -4.24% -0.46% 118.38% - -
  Horiz. % 225.52% 216.36% 208.15% 217.37% 218.38% 100.00% -
EPS 0.59 0.91 1.03 2.13 2.60 0.66  -  -2.22%
  YoY % -35.16% -11.65% -51.64% -18.08% 293.94% - -
  Horiz. % 89.39% 137.88% 156.06% 322.73% 393.94% 100.00% -
DPS 0.20 0.21 0.56 0.01 0.00 0.00  -  -
  YoY % -4.76% -62.50% 5,500.00% 0.00% 0.00% - -
  Horiz. % 2,000.00% 2,100.00% 5,600.00% 100.00% - - -
NAPS 0.3588 0.3571 0.3473 0.3104 0.2437 0.1934  -  13.15%
  YoY % 0.48% 2.82% 11.89% 27.37% 26.01% - -
  Horiz. % 185.52% 184.64% 179.58% 160.50% 126.01% 100.00% -
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13  -  CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13  -  -
Price 0.3000 0.9950 1.3200 1.9000 1.0700 0.6850  -  -
P/RPS 0.89 1.32 1.81 2.47 1.26 1.57  -  -10.73%
  YoY % -32.58% -27.07% -26.72% 96.03% -19.75% - -
  Horiz. % 56.69% 84.08% 115.29% 157.32% 80.25% 100.00% -
P/EPS 50.51 46.55 54.32 37.48 15.67 35.30  -  7.42%
  YoY % 8.51% -14.30% 44.93% 139.18% -55.61% - -
  Horiz. % 143.09% 131.87% 153.88% 106.18% 44.39% 100.00% -
EY 1.98 2.15 1.84 2.67 6.38 2.83  -  -6.89%
  YoY % -7.91% 16.85% -31.09% -58.15% 125.44% - -
  Horiz. % 69.96% 75.97% 65.02% 94.35% 225.44% 100.00% -
DY 0.67 0.50 0.98 0.01 0.00 0.00  -  -
  YoY % 34.00% -48.98% 9,700.00% 0.00% 0.00% - -
  Horiz. % 6,700.00% 5,000.00% 9,800.00% 100.00% - - -
P/NAPS 0.83 1.18 1.61 2.57 1.67 1.20  -  -7.10%
  YoY % -29.66% -26.71% -37.35% 53.89% 39.17% - -
  Horiz. % 69.17% 98.33% 134.17% 214.17% 139.17% 100.00% -
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13  -  CAGR
Date 27/12/18 27/12/17 28/12/16 28/12/15 29/12/14 -  -  -
Price 0.2950 0.3450 1.2600 1.4500 1.5500 0.0000  -  -
P/RPS 0.88 0.46 1.73 1.88 1.82 0.00  -  -
  YoY % 91.30% -73.41% -7.98% 3.30% 0.00% - -
  Horiz. % 48.35% 25.27% 95.05% 103.30% 100.00% - -
P/EPS 49.66 16.14 51.85 28.60 22.69 0.00  -  -
  YoY % 207.68% -68.87% 81.29% 26.05% 0.00% - -
  Horiz. % 218.86% 71.13% 228.51% 126.05% 100.00% - -
EY 2.01 6.20 1.93 3.50 4.41 0.00  -  -
  YoY % -67.58% 221.24% -44.86% -20.63% 0.00% - -
  Horiz. % 45.58% 140.59% 43.76% 79.37% 100.00% - -
DY 0.68 1.45 1.03 0.02 0.00 0.00  -  -
  YoY % -53.10% 40.78% 5,050.00% 0.00% 0.00% - -
  Horiz. % 3,400.00% 7,250.00% 5,150.00% 100.00% - - -
P/NAPS 0.82 0.41 1.54 1.96 2.42 0.00  -  -
  YoY % 100.00% -73.38% -21.43% -19.01% 0.00% - -
  Horiz. % 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.
 


 

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