[SOLID] QoQ Annualized Quarter Result on 31-Jul-2020 [#1]

Stock
[SOLID] SOLID AUTOMOTIVE BHD
Announcement Date
29-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jul-2020 [#1]
Profit Trend
QoQ- 246.35%
YoY- 165.64%
Quarter Report
Latest QR
Upcoming QR
SOLID's Result
SOLID's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 304,213 305,069 299,806 294,488 244,678 267,433 274,164 7.18%
PBT 17,327 14,932 10,198 10,748 -5,456 3,305 3,576 186.61%
Tax -1,902 -881 -780 -380 -1,206 -604 -578 121.39%
NP 15,425 14,050 9,418 10,368 -6,662 2,701 2,998 198.32%
-
NP to SH 15,461 14,053 9,402 10,360 -7,079 2,116 2,174 270.25%
-
Tax Rate 10.98% 5.90% 7.65% 3.54% - 18.28% 16.16% -
Total Cost 288,788 291,018 290,388 284,120 251,340 264,732 271,166 4.29%
-
Net Worth 181,780 178,330 146,626 146,626 141,166 149,009 141,166 18.37%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 181,780 178,330 146,626 146,626 141,166 149,009 141,166 18.37%
NOSH 519,371 519,371 405,644 405,644 396,148 393,271 393,271 20.39%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 5.07% 4.61% 3.14% 3.52% -2.72% 1.01% 1.09% -
ROE 8.51% 7.88% 6.41% 7.07% -5.01% 1.42% 1.54% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 58.57 76.98 75.65 74.31 62.40 68.20 69.92 -11.14%
EPS 3.41 3.55 2.38 2.60 -1.81 0.53 0.66 199.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.45 0.37 0.37 0.36 0.38 0.36 -1.86%
Adjusted Per Share Value based on latest NOSH - 405,644
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 59.60 59.77 58.74 57.70 47.94 52.40 53.71 7.19%
EPS 3.03 2.75 1.84 2.03 -1.39 0.41 0.43 267.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3561 0.3494 0.2873 0.2873 0.2766 0.2919 0.2766 18.36%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 0.275 0.195 0.195 0.215 0.305 0.26 0.265 -
P/RPS 0.47 0.25 0.26 0.29 0.49 0.38 0.38 15.23%
P/EPS 9.24 5.50 8.22 8.22 -16.89 48.18 47.80 -66.60%
EY 10.82 18.19 12.17 12.16 -5.92 2.08 2.09 199.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.43 0.53 0.58 0.85 0.68 0.74 4.45%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 29/07/21 30/03/21 30/12/20 29/09/20 30/07/20 30/04/20 30/12/19 -
Price 0.255 0.225 0.245 0.20 0.215 0.305 0.275 -
P/RPS 0.44 0.29 0.32 0.27 0.34 0.45 0.39 8.38%
P/EPS 8.57 6.34 10.33 7.65 -11.91 56.52 49.60 -69.01%
EY 11.67 15.76 9.68 13.07 -8.40 1.77 2.02 222.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.50 0.66 0.54 0.60 0.80 0.76 -2.65%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment