[SOLID] QoQ TTM Result on 31-Oct-2017 [#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

Solid Automotive Berhad - Q2 FYE 2018 .pdf

Latest QR

Upcoming QR

SOLID's Result

SOLID's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
TTM Result
Revenue	126,442	129,415	131,098	126,360	128,285	125,447	122,482	2.14%
YoY %	-2.30%	-1.28%	3.75%	-1.50%	2.26%	2.42%	-	-
Horiz. %	103.23%	105.66%	107.03%	103.17%	104.74%	102.42%	100.00%	-
PBT	3,859	4,486	6,788	5,917	7,121	7,856	5,729	-23.21%
YoY %	-13.98%	-33.91%	14.72%	-16.91%	-9.36%	37.13%	-	-
Horiz. %	67.36%	78.30%	118.48%	103.28%	124.30%	137.13%	100.00%	-
Tax	-1,671	-1,814	-2,384	-2,357	-2,765	-2,965	-2,452	-22.61%
YoY %	7.88%	23.91%	-1.15%	14.76%	6.75%	-20.92%	-	-
Horiz. %	68.15%	73.98%	97.23%	96.13%	112.77%	120.92%	100.00%	-
NP	2,188	2,672	4,404	3,560	4,356	4,891	3,277	-23.66%
YoY %	-18.11%	-39.33%	23.71%	-18.27%	-10.94%	49.25%	-	-
Horiz. %	66.77%	81.54%	134.39%	108.64%	132.93%	149.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,182	2,661	4,397	3,574	4,371	4,911	3,331	-24.63%
YoY %	-18.00%	-39.48%	23.03%	-18.23%	-11.00%	47.43%	-	-
Horiz. %	65.51%	79.89%	132.00%	107.30%	131.22%	147.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.30%	40.44%	35.12%	39.83%	38.83%	37.74%	42.80%	-
YoY %	7.07%	15.15%	-11.83%	2.58%	2.89%	-11.82%	-	-
Horiz. %	101.17%	94.49%	82.06%	93.06%	90.72%	88.18%	100.00%	-
Total Cost	124,254	126,743	126,694	122,800	123,929	120,556	119,205	2.81%
YoY %	-1.96%	0.04%	3.17%	-0.91%	2.80%	1.13%	-	-
Horiz. %	104.24%	106.32%	106.28%	103.02%	103.96%	101.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	140,880	140,641	140,599	140,454	137,959	138,229	0	-
YoY %	0.17%	0.03%	0.10%	1.81%	-0.20%	0.00%	-	-
Horiz. %	101.92%	101.74%	101.71%	101.61%	99.80%	100.00%	-	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Dividend
Div	781	781	832	832	1,332	1,332	2,183	-49.69%
YoY %	0.00%	-6.13%	0.00%	-37.54%	0.00%	-38.98%	-	-
Horiz. %	35.78%	35.78%	38.11%	38.11%	61.02%	61.02%	100.00%	-
Div Payout %	35.81%	29.36%	18.94%	23.30%	30.48%	27.13%	65.54%	-
YoY %	21.97%	55.02%	-18.71%	-23.56%	12.35%	-58.61%	-	-
Horiz. %	54.64%	44.80%	28.90%	35.55%	46.51%	41.39%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Equity
Net Worth	140,880	140,641	140,599	140,454	137,959	138,229	0	-
YoY %	0.17%	0.03%	0.10%	1.81%	-0.20%	0.00%	-	-
Horiz. %	101.92%	101.74%	101.71%	101.61%	99.80%	100.00%	-	-
NOSH	391,919	391,336	390,857	167,426	166,216	166,542	164,324	78.79%
YoY %	0.15%	0.12%	133.45%	0.73%	-0.20%	1.35%	-	-
Horiz. %	238.50%	238.15%	237.86%	101.89%	101.15%	101.35%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Ratio Analysis
NP Margin	1.73%	2.06%	3.36%	2.82%	3.40%	3.90%	2.68%	-
YoY %	-16.02%	-38.69%	19.15%	-17.06%	-12.82%	45.52%	-	-
Horiz. %	64.55%	76.87%	125.37%	105.22%	126.87%	145.52%	100.00%	-
ROE	1.55%	1.89%	3.13%	2.54%	3.17%	3.55%	0.00%	-
YoY %	-17.99%	-39.62%	23.23%	-19.87%	-10.70%	0.00%	-	-
Horiz. %	43.66%	53.24%	88.17%	71.55%	89.30%	100.00%	-	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Per Share
RPS	32.31	33.13	33.57	75.57	77.18	75.32	74.54	-42.81%
YoY %	-2.48%	-1.31%	-55.58%	-2.09%	2.47%	1.05%	-	-
Horiz. %	43.35%	44.45%	45.04%	101.38%	103.54%	101.05%	100.00%	-
EPS	0.56	0.68	1.13	2.14	2.63	2.95	2.03	-57.72%
YoY %	-17.65%	-39.82%	-47.20%	-18.63%	-10.85%	45.32%	-	-
Horiz. %	27.59%	33.50%	55.67%	105.42%	129.56%	145.32%	100.00%	-
DPS	0.20	0.20	0.21	0.50	0.80	0.80	1.33	-71.81%
YoY %	0.00%	-4.76%	-58.00%	-37.50%	0.00%	-39.85%	-	-
Horiz. %	15.04%	15.04%	15.79%	37.59%	60.15%	60.15%	100.00%	-
NAPS	0.36	0.36	0.36	0.84	0.83	0.83	0.00	-
YoY %	0.00%	0.00%	-57.14%	1.20%	0.00%	0.00%	-	-
Horiz. %	43.37%	43.37%	43.37%	101.20%	100.00%	100.00%	-	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Adjusted Per Share Value based on latest NOSH - 167,426
RPS	24.35	24.92	25.24	24.33	24.70	24.15	23.58	2.17%
YoY %	-2.29%	-1.27%	3.74%	-1.50%	2.28%	2.42%	-	-
Horiz. %	103.27%	105.68%	107.04%	103.18%	104.75%	102.42%	100.00%	-
EPS	0.42	0.51	0.85	0.69	0.84	0.95	0.64	-24.54%
YoY %	-17.65%	-40.00%	23.19%	-17.86%	-11.58%	48.44%	-	-
Horiz. %	65.62%	79.69%	132.81%	107.81%	131.25%	148.44%	100.00%	-
DPS	0.15	0.15	0.16	0.16	0.26	0.26	0.42	-49.75%
YoY %	0.00%	-6.25%	0.00%	-38.46%	0.00%	-38.10%	-	-
Horiz. %	35.71%	35.71%	38.10%	38.10%	61.90%	61.90%	100.00%	-
NAPS	0.2713	0.2708	0.2707	0.2704	0.2656	0.2661	0.00	-
YoY %	0.18%	0.04%	0.11%	1.81%	-0.19%	0.00%	-	-
Horiz. %	101.95%	101.77%	101.73%	101.62%	99.81%	100.00%	-	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	-
Price	0.315	0.35	0.33	0.995	1.26	1.23	1.34	-
P/RPS	0.97	1.06	0.98	1.32	1.63	1.63	1.80	-33.85%
YoY %	-8.49%	8.16%	-25.76%	-19.02%	0.00%	-9.44%	-	-
Horiz. %	53.89%	58.89%	54.44%	73.33%	90.56%	90.56%	100.00%	-
P/EPS	56.49	51.38	29.31	46.55	47.91	41.71	66.10	-9.96%
YoY %	9.95%	75.30%	-37.04%	-2.84%	14.86%	-36.90%	-	-
Horiz. %	85.46%	77.73%	44.34%	70.42%	72.48%	63.10%	100.00%	-
EY	1.77	1.95	3.41	2.15	2.09	2.40	1.51	11.20%
YoY %	-9.23%	-42.82%	58.60%	2.87%	-12.92%	58.94%	-	-
Horiz. %	117.22%	129.14%	225.83%	142.38%	138.41%	158.94%	100.00%	-
DY	0.63	0.57	0.65	0.50	0.63	0.65	0.99	-26.07%
YoY %	10.53%	-12.31%	30.00%	-20.63%	-3.08%	-34.34%	-	-
Horiz. %	63.64%	57.58%	65.66%	50.51%	63.64%	65.66%	100.00%	-
P/NAPS	0.87	0.97	0.92	1.18	1.52	1.48	0.00	-
YoY %	-10.31%	5.43%	-22.03%	-22.37%	2.70%	0.00%	-	-
Horiz. %	58.78%	65.54%	62.16%	79.73%	102.70%	100.00%	-	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Price Multiplier on Announcement Date
Date	27/09/18	27/06/18	20/03/18	27/12/17	27/09/17	30/06/17	28/03/17	-
Price	0.315	0.35	0.345	0.345	1.03	1.31	1.27	-
P/RPS	0.97	1.06	1.03	0.46	1.33	1.74	1.70	-31.27%
YoY %	-8.49%	2.91%	123.91%	-65.41%	-23.56%	2.35%	-	-
Horiz. %	57.06%	62.35%	60.59%	27.06%	78.24%	102.35%	100.00%	-
P/EPS	56.49	51.38	30.64	16.14	39.17	44.42	62.65	-6.68%
YoY %	9.95%	67.69%	89.84%	-58.79%	-11.82%	-29.10%	-	-
Horiz. %	90.17%	82.01%	48.91%	25.76%	62.52%	70.90%	100.00%	-
EY	1.77	1.95	3.26	6.20	2.55	2.25	1.60	6.98%
YoY %	-9.23%	-40.18%	-47.42%	143.14%	13.33%	40.62%	-	-
Horiz. %	110.62%	121.88%	203.75%	387.50%	159.37%	140.62%	100.00%	-
DY	0.63	0.57	0.62	1.45	0.78	0.61	1.05	-28.92%
YoY %	10.53%	-8.06%	-57.24%	85.90%	27.87%	-41.90%	-	-
Horiz. %	60.00%	54.29%	59.05%	138.10%	74.29%	58.10%	100.00%	-
P/NAPS	0.87	0.97	0.96	0.41	1.24	1.58	0.00	-
YoY %	-10.31%	1.04%	134.15%	-66.94%	-21.52%	0.00%	-	-
Horiz. %	55.06%	61.39%	60.76%	25.95%	78.48%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos