[SOLID] YoY Annualized Quarter Result on 31-Jan-2018 [#3]

Stock
[SOLID] SOLID AUTOMOTIVE BHD
Announcement Date
20-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 47.24%
YoY- -16.43%
Quarter Report
Latest QR
Upcoming QR
SOLID's Result
SOLID's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 305,069 267,433 143,357 131,910 124,376 122,337 136,300 14.35%
PBT 14,932 3,305 2,274 5,430 6,854 10,513 13,833 1.28%
Tax -881 -604 -765 -1,938 -2,713 -3,326 -3,665 -21.13%
NP 14,050 2,701 1,509 3,492 4,141 7,186 10,168 5.53%
-
NP to SH 14,053 2,116 1,509 3,486 4,172 7,340 10,145 5.57%
-
Tax Rate 5.90% 18.28% 33.64% 35.69% 39.58% 31.64% 26.49% -
Total Cost 291,018 264,732 141,848 128,418 120,234 115,150 126,132 14.93%
-
Net Worth 178,330 149,009 141,141 140,599 135,755 133,949 96,050 10.85%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - - - 662 - 20 -
Div Payout % - - - - 15.87% - 0.20% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 178,330 149,009 141,141 140,599 135,755 133,949 96,050 10.85%
NOSH 519,371 393,271 392,060 390,857 165,555 163,353 150,078 22.96%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 4.61% 1.01% 1.05% 2.65% 3.33% 5.87% 7.46% -
ROE 7.88% 1.42% 1.07% 2.48% 3.07% 5.48% 10.56% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 76.98 68.20 36.57 33.78 75.13 74.89 90.82 -2.71%
EPS 3.55 0.53 0.35 0.89 2.52 4.49 6.76 -10.16%
DPS 0.00 0.00 0.00 0.00 0.40 0.00 0.01 -
NAPS 0.45 0.38 0.36 0.36 0.82 0.82 0.64 -5.69%
Adjusted Per Share Value based on latest NOSH - 390,857
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 59.77 52.40 28.09 25.84 24.37 23.97 26.70 14.36%
EPS 2.75 0.41 0.30 0.68 0.82 1.44 1.99 5.53%
DPS 0.00 0.00 0.00 0.00 0.13 0.00 0.00 -
NAPS 0.3494 0.2919 0.2765 0.2755 0.266 0.2624 0.1882 10.85%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.195 0.26 0.31 0.33 1.34 1.39 1.64 -
P/RPS 0.25 0.38 0.85 0.98 1.78 1.86 1.81 -28.08%
P/EPS 5.50 48.18 80.52 36.96 53.17 30.93 24.26 -21.89%
EY 18.19 2.08 1.24 2.71 1.88 3.23 4.12 28.05%
DY 0.00 0.00 0.00 0.00 0.30 0.00 0.01 -
P/NAPS 0.43 0.68 0.86 0.92 1.63 1.70 2.56 -25.69%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 30/03/21 30/04/20 21/03/19 20/03/18 28/03/17 30/03/16 24/03/15 -
Price 0.225 0.305 0.29 0.345 1.27 1.37 1.61 -
P/RPS 0.29 0.45 0.79 1.02 1.69 1.83 1.77 -26.00%
P/EPS 6.34 56.52 75.33 38.64 50.40 30.49 23.82 -19.78%
EY 15.76 1.77 1.33 2.59 1.98 3.28 4.20 24.63%
DY 0.00 0.00 0.00 0.00 0.31 0.00 0.01 -
P/NAPS 0.50 0.80 0.81 0.96 1.55 1.67 2.52 -23.61%

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