[SOLID] YoY Annualized Quarter Result on 31-Jan-2022 [#3]

Stock
[SOLID] SOLID AUTOMOTIVE BHD
Announcement Date
29-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- 53.21%
YoY- -48.65%
Quarter Report
Latest QR
Upcoming QR
SOLID's Result
SOLID's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 334,365 351,593 289,745 305,069 267,433 143,357 131,910 16.75%
PBT 6,293 12,245 8,430 14,932 3,305 2,274 5,430 2.48%
Tax -1,720 -3,046 -1,234 -881 -604 -765 -1,938 -1.96%
NP 4,573 9,198 7,196 14,050 2,701 1,509 3,492 4.59%
-
NP to SH 4,573 9,198 7,216 14,053 2,116 1,509 3,486 4.62%
-
Tax Rate 27.33% 24.88% 14.64% 5.90% 18.28% 33.64% 35.69% -
Total Cost 329,792 342,394 282,549 291,018 264,732 141,848 128,418 17.01%
-
Net Worth 202,555 192,167 186,973 178,330 149,009 141,141 140,599 6.27%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div - 2,077 - - - - - -
Div Payout % - 22.58% - - - - - -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 202,555 192,167 186,973 178,330 149,009 141,141 140,599 6.27%
NOSH 519,371 519,371 519,371 519,371 393,271 392,060 390,857 4.84%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 1.37% 2.62% 2.48% 4.61% 1.01% 1.05% 2.65% -
ROE 2.26% 4.79% 3.86% 7.88% 1.42% 1.07% 2.48% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 64.38 67.70 55.79 76.98 68.20 36.57 33.78 11.34%
EPS 0.88 1.77 1.39 3.55 0.53 0.35 0.89 -0.18%
DPS 0.00 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.37 0.36 0.45 0.38 0.36 0.36 1.34%
Adjusted Per Share Value based on latest NOSH - 519,371
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 65.51 68.88 56.77 59.77 52.40 28.09 25.84 16.76%
EPS 0.90 1.80 1.41 2.75 0.41 0.30 0.68 4.78%
DPS 0.00 0.41 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3968 0.3765 0.3663 0.3494 0.2919 0.2765 0.2755 6.26%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.18 0.19 0.20 0.195 0.26 0.31 0.33 -
P/RPS 0.28 0.28 0.36 0.25 0.38 0.85 0.98 -18.83%
P/EPS 20.44 10.73 14.40 5.50 48.18 80.52 36.96 -9.39%
EY 4.89 9.32 6.95 18.19 2.08 1.24 2.71 10.33%
DY 0.00 2.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.56 0.43 0.68 0.86 0.92 -10.90%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 29/03/24 28/03/23 29/03/22 30/03/21 30/04/20 21/03/19 20/03/18 -
Price 0.185 0.19 0.195 0.225 0.305 0.29 0.345 -
P/RPS 0.29 0.28 0.35 0.29 0.45 0.79 1.02 -18.90%
P/EPS 21.01 10.73 14.04 6.34 56.52 75.33 38.64 -9.65%
EY 4.76 9.32 7.12 15.76 1.77 1.33 2.59 10.67%
DY 0.00 2.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.54 0.50 0.80 0.81 0.96 -11.21%

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