[SOLID] QoQ Cumulative Quarter Result on 31-Jul-2017 [#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- -87.48%
YoY- -46.75%
Quarter Report
Latest QR
Upcoming QR
SOLID's Result
SOLID's Financial Summary
View:
Show?
Cumulative Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 129,415 98,933 63,080 32,466 125,447 93,282 62,167 63.25%
PBT 4,486 4,073 1,886 966 7,856 5,141 3,825 11.24%
Tax -1,814 -1,454 -696 -346 -2,965 -2,035 -1,304 24.69%
NP 2,672 2,619 1,190 620 4,891 3,106 2,521 3.96%
-
NP to SH 2,661 2,615 1,184 615 4,911 3,129 2,521 3.67%
-
Tax Rate 40.44% 35.70% 36.90% 35.82% 37.74% 39.58% 34.09% -
Total Cost 126,743 96,314 61,890 31,846 120,556 90,176 59,646 65.51%
-
Net Worth 140,641 140,599 140,454 137,959 138,173 135,755 136,001 2.26%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 781 - - - 1,331 496 497 35.27%
Div Payout % 29.36% - - - 27.12% 15.87% 19.74% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 140,641 140,599 140,454 137,959 138,173 135,755 136,001 2.26%
NOSH 391,336 390,857 167,426 166,216 166,474 165,555 165,855 77.51%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 2.06% 2.65% 1.89% 1.91% 3.90% 3.33% 4.06% -
ROE 1.89% 1.86% 0.84% 0.45% 3.55% 2.30% 1.85% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 33.13 25.33 37.73 19.53 75.36 56.34 37.48 -7.91%
EPS 0.68 0.67 0.71 0.37 2.95 1.89 1.52 -41.59%
DPS 0.20 0.00 0.00 0.00 0.80 0.30 0.30 -23.74%
NAPS 0.36 0.36 0.84 0.83 0.83 0.82 0.82 -42.32%
Adjusted Per Share Value based on latest NOSH - 166,216
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 25.35 19.38 12.36 6.36 24.58 18.28 12.18 63.23%
EPS 0.52 0.51 0.23 0.12 0.96 0.61 0.49 4.05%
DPS 0.15 0.00 0.00 0.00 0.26 0.10 0.10 31.13%
NAPS 0.2755 0.2755 0.2752 0.2703 0.2707 0.266 0.2665 2.24%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.35 0.33 0.995 1.26 1.23 1.34 1.32 -
P/RPS 1.06 1.30 2.64 6.45 1.63 2.38 3.52 -55.17%
P/EPS 51.38 49.29 140.52 340.54 41.69 70.90 86.84 -29.59%
EY 1.95 2.03 0.71 0.29 2.40 1.41 1.15 42.33%
DY 0.57 0.00 0.00 0.00 0.65 0.22 0.23 83.43%
P/NAPS 0.97 0.92 1.18 1.52 1.48 1.63 1.61 -28.73%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 27/06/18 20/03/18 27/12/17 27/09/17 30/06/17 28/03/17 28/12/16 -
Price 0.35 0.345 0.345 1.03 1.31 1.27 1.26 -
P/RPS 1.06 1.36 0.91 5.27 1.74 2.25 3.36 -53.75%
P/EPS 51.38 51.53 48.72 278.38 44.41 67.20 82.89 -27.36%
EY 1.95 1.94 2.05 0.36 2.25 1.49 1.21 37.57%
DY 0.57 0.00 0.00 0.00 0.61 0.24 0.24 78.29%
P/NAPS 0.97 0.96 0.41 1.24 1.58 1.55 1.54 -26.58%

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