[SOLID] YoY Cumulative Quarter Result on 31-Oct-2019 [#2]

Stock
[SOLID] SOLID AUTOMOTIVE BHD
Announcement Date
30-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Oct-2019 [#2]
Profit Trend
QoQ- 11.49%
YoY- 27.73%
Quarter Report
Latest QR
Upcoming QR
SOLID's Result
SOLID's Financial Summary
View:
Show?
Cumulative Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 180,915 134,224 149,903 137,082 65,355 63,080 62,167 19.47%
PBT 7,144 2,667 5,099 1,788 1,273 1,886 3,825 10.96%
Tax -1,483 -327 -390 -289 -422 -696 -1,304 2.16%
NP 5,661 2,340 4,709 1,499 851 1,190 2,521 14.42%
-
NP to SH 5,661 2,355 4,701 1,087 851 1,184 2,521 14.42%
-
Tax Rate 20.76% 12.26% 7.65% 16.16% 33.15% 36.90% 34.09% -
Total Cost 175,254 131,884 145,194 135,583 64,504 61,890 59,646 19.66%
-
Net Worth 192,167 181,780 146,626 141,166 141,091 140,454 136,001 5.92%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div 1,558 - - - - - 497 20.96%
Div Payout % 27.52% - - - - - 19.74% -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 192,167 181,780 146,626 141,166 141,091 140,454 136,001 5.92%
NOSH 519,371 519,371 405,644 393,271 391,919 167,426 165,855 20.94%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 3.13% 1.74% 3.14% 1.09% 1.30% 1.89% 4.06% -
ROE 2.95% 1.30% 3.21% 0.77% 0.60% 0.84% 1.85% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 34.83 25.84 37.83 34.96 16.68 37.73 37.48 -1.21%
EPS 1.09 0.45 1.19 0.33 0.22 0.71 1.52 -5.38%
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.30 0.00%
NAPS 0.37 0.35 0.37 0.36 0.36 0.84 0.82 -12.41%
Adjusted Per Share Value based on latest NOSH - 393,271
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 35.44 26.30 29.37 26.86 12.80 12.36 12.18 19.47%
EPS 1.11 0.46 0.92 0.21 0.17 0.23 0.49 14.59%
DPS 0.31 0.00 0.00 0.00 0.00 0.00 0.10 20.74%
NAPS 0.3765 0.3561 0.2873 0.2766 0.2764 0.2752 0.2665 5.92%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 0.19 0.24 0.195 0.265 0.30 0.995 1.32 -
P/RPS 0.55 0.93 0.52 0.76 1.80 2.64 3.52 -26.59%
P/EPS 17.43 52.93 16.44 95.60 138.16 140.52 86.84 -23.47%
EY 5.74 1.89 6.08 1.05 0.72 0.71 1.15 30.71%
DY 1.58 0.00 0.00 0.00 0.00 0.00 0.23 37.85%
P/NAPS 0.51 0.69 0.53 0.74 0.83 1.18 1.61 -17.42%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 22/12/22 30/12/21 30/12/20 30/12/19 27/12/18 27/12/17 28/12/16 -
Price 0.215 0.205 0.245 0.275 0.295 0.345 1.26 -
P/RPS 0.62 0.79 0.65 0.79 1.77 0.91 3.36 -24.53%
P/EPS 19.73 45.21 20.65 99.20 135.86 48.72 82.89 -21.26%
EY 5.07 2.21 4.84 1.01 0.74 2.05 1.21 26.95%
DY 1.40 0.00 0.00 0.00 0.00 0.00 0.24 34.15%
P/NAPS 0.58 0.59 0.66 0.76 0.82 0.41 1.54 -15.01%

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