[SOLID] YoY Cumulative Quarter Result on 31-Jan-2020 [#3]

Stock
[SOLID] SOLID AUTOMOTIVE BHD
Announcement Date
30-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- 46.0%
YoY- 40.19%
Quarter Report
Latest QR
Upcoming QR
SOLID's Result
SOLID's Financial Summary
View:
Show?
Cumulative Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 263,695 217,309 228,802 200,575 107,518 98,933 93,282 18.90%
PBT 9,184 6,323 11,199 2,479 1,706 4,073 5,141 10.14%
Tax -2,285 -926 -661 -453 -574 -1,454 -2,035 1.94%
NP 6,899 5,397 10,538 2,026 1,132 2,619 3,106 14.21%
-
NP to SH 6,899 5,412 10,540 1,587 1,132 2,615 3,129 14.07%
-
Tax Rate 24.88% 14.64% 5.90% 18.27% 33.65% 35.70% 39.58% -
Total Cost 256,796 211,912 218,264 198,549 106,386 96,314 90,176 19.04%
-
Net Worth 192,167 186,973 178,330 149,009 141,141 140,599 135,755 5.96%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 1,558 - - - - - 496 21.00%
Div Payout % 22.58% - - - - - 15.87% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 192,167 186,973 178,330 149,009 141,141 140,599 135,755 5.96%
NOSH 519,371 519,371 519,371 393,271 392,060 390,857 165,555 20.98%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 2.62% 2.48% 4.61% 1.01% 1.05% 2.65% 3.33% -
ROE 3.59% 2.89% 5.91% 1.07% 0.80% 1.86% 2.30% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 50.77 41.84 57.74 51.15 27.42 25.33 56.34 -1.71%
EPS 1.33 1.04 2.66 0.40 0.26 0.67 1.89 -5.68%
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.30 0.00%
NAPS 0.37 0.36 0.45 0.38 0.36 0.36 0.82 -12.41%
Adjusted Per Share Value based on latest NOSH - 393,271
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 50.77 41.84 44.05 38.62 20.70 19.05 17.96 18.90%
EPS 1.33 1.04 2.03 0.31 0.22 0.50 0.60 14.18%
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.10 20.08%
NAPS 0.37 0.36 0.3434 0.2869 0.2718 0.2707 0.2614 5.95%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.19 0.20 0.195 0.26 0.31 0.33 1.34 -
P/RPS 0.37 0.48 0.34 0.51 1.13 1.30 2.38 -26.66%
P/EPS 14.30 19.19 7.33 64.24 107.37 49.29 70.90 -23.41%
EY 6.99 5.21 13.64 1.56 0.93 2.03 1.41 30.56%
DY 1.58 0.00 0.00 0.00 0.00 0.00 0.22 38.88%
P/NAPS 0.51 0.56 0.43 0.68 0.86 0.92 1.63 -17.59%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 28/03/23 29/03/22 30/03/21 30/04/20 21/03/19 20/03/18 28/03/17 -
Price 0.19 0.195 0.225 0.305 0.29 0.345 1.27 -
P/RPS 0.37 0.47 0.39 0.60 1.06 1.36 2.25 -25.97%
P/EPS 14.30 18.71 8.46 75.36 100.44 51.53 67.20 -22.72%
EY 6.99 5.34 11.82 1.33 1.00 1.94 1.49 29.36%
DY 1.58 0.00 0.00 0.00 0.00 0.00 0.24 36.88%
P/NAPS 0.51 0.54 0.50 0.80 0.81 0.96 1.55 -16.90%

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