[SOLID] YoY Cumulative 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- 120.86%
YoY- -16.43%
Quarter Report
Latest QR
Upcoming QR
SOLID's Result
SOLID's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 228,802 200,575 107,518 98,933 93,282 91,753 102,225 14.35%
PBT 11,199 2,479 1,706 4,073 5,141 7,885 10,375 1.28%
Tax -661 -453 -574 -1,454 -2,035 -2,495 -2,749 -21.12%
NP 10,538 2,026 1,132 2,619 3,106 5,390 7,626 5.53%
-
NP to SH 10,540 1,587 1,132 2,615 3,129 5,505 7,609 5.57%
-
Tax Rate 5.90% 18.27% 33.65% 35.70% 39.58% 31.64% 26.50% -
Total Cost 218,264 198,549 106,386 96,314 90,176 86,363 94,599 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 - - - - 496 - 15 -
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 5.91% 1.07% 0.80% 1.86% 2.30% 4.11% 7.92% -
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 57.74 51.15 27.42 25.33 56.34 56.17 68.11 -2.71%
EPS 2.66 0.40 0.26 0.67 1.89 3.37 5.07 -10.18%
DPS 0.00 0.00 0.00 0.00 0.30 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 44.05 38.62 20.70 19.05 17.96 17.67 19.68 14.35%
EPS 2.03 0.31 0.22 0.50 0.60 1.06 1.47 5.52%
DPS 0.00 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.3434 0.2869 0.2718 0.2707 0.2614 0.2579 0.1849 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 0.34 0.51 1.13 1.30 2.38 2.47 2.41 -27.82%
P/EPS 7.33 64.24 107.37 49.29 70.90 41.25 32.35 -21.90%
EY 13.64 1.56 0.93 2.03 1.41 2.42 3.09 28.04%
DY 0.00 0.00 0.00 0.00 0.22 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 0.39 0.60 1.06 1.36 2.25 2.44 2.36 -25.90%
P/EPS 8.46 75.36 100.44 51.53 67.20 40.65 31.76 -19.77%
EY 11.82 1.33 1.00 1.94 1.49 2.46 3.15 24.63%
DY 0.00 0.00 0.00 0.00 0.24 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