[SOLID] QoQ TTM Result on 31-Oct-2021 [#2]

Stock
[SOLID] SOLID AUTOMOTIVE BHD
Announcement Date
30-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- -5.58%
YoY- 478.5%
Quarter Report
Latest QR
Upcoming QR
SOLID's Result
SOLID's Financial Summary
View:
Show?
TTM Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 331,898 298,361 292,720 288,534 289,036 304,213 272,905 13.97%
PBT 12,608 8,788 12,451 14,895 15,910 17,327 3,264 146.79%
Tax -2,540 -2,082 -2,167 -1,839 -2,070 -1,902 -1,414 47.92%
NP 10,068 6,706 10,284 13,056 13,840 15,425 1,850 210.35%
-
NP to SH 10,071 6,721 10,333 13,115 13,890 15,461 1,874 207.75%
-
Tax Rate 20.15% 23.69% 17.40% 12.35% 13.01% 10.98% 43.32% -
Total Cost 321,830 291,655 282,436 275,478 275,196 288,788 271,055 12.16%
-
Net Worth 192,167 186,973 186,973 181,780 181,780 181,780 178,330 5.12%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 192,167 186,973 186,973 181,780 181,780 181,780 178,330 5.12%
NOSH 519,371 519,371 519,371 519,371 519,371 519,371 519,371 0.00%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 3.03% 2.25% 3.51% 4.52% 4.79% 5.07% 0.68% -
ROE 5.24% 3.59% 5.53% 7.21% 7.64% 8.51% 1.05% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 63.90 57.45 56.36 55.55 55.65 58.57 68.87 -4.88%
EPS 1.94 1.29 1.99 2.53 2.67 2.98 0.47 157.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.36 0.36 0.35 0.35 0.35 0.45 -12.26%
Adjusted Per Share Value based on latest NOSH - 519,371
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 65.02 58.45 57.35 56.53 56.63 59.60 53.47 13.96%
EPS 1.97 1.32 2.02 2.57 2.72 3.03 0.37 205.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3765 0.3663 0.3663 0.3561 0.3561 0.3561 0.3494 5.12%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.185 0.20 0.20 0.24 0.255 0.275 0.195 -
P/RPS 0.29 0.35 0.35 0.43 0.46 0.47 0.28 2.37%
P/EPS 9.54 15.46 10.05 9.50 9.53 9.24 41.24 -62.41%
EY 10.48 6.47 9.95 10.52 10.49 10.82 2.43 165.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.56 0.69 0.73 0.79 0.43 10.60%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 27/09/22 30/06/22 29/03/22 30/12/21 29/09/21 29/07/21 30/03/21 -
Price 0.175 0.185 0.195 0.205 0.26 0.255 0.225 -
P/RPS 0.27 0.32 0.35 0.37 0.47 0.44 0.33 -12.55%
P/EPS 9.02 14.30 9.80 8.12 9.72 8.57 47.58 -67.09%
EY 11.08 6.99 10.20 12.32 10.29 11.67 2.10 203.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.54 0.59 0.74 0.73 0.50 -4.05%

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