[SOLID] YoY Cumulative Quarter Result on 31-Oct-2020 [#2]

Stock
[SOLID] SOLID AUTOMOTIVE BHD
Announcement Date
30-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Oct-2020 [#2]
Profit Trend
QoQ- 81.51%
YoY- 332.47%
Quarter Report
Latest QR
Upcoming QR
SOLID's Result
SOLID's Financial Summary
View:
Show?
Cumulative Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 166,091 180,915 134,224 149,903 137,082 65,355 63,080 17.50%
PBT 3,043 7,144 2,667 5,099 1,788 1,273 1,886 8.29%
Tax -1,035 -1,483 -327 -390 -289 -422 -696 6.83%
NP 2,008 5,661 2,340 4,709 1,499 851 1,190 9.10%
-
NP to SH 2,008 5,661 2,355 4,701 1,087 851 1,184 9.19%
-
Tax Rate 34.01% 20.76% 12.26% 7.65% 16.16% 33.15% 36.90% -
Total Cost 164,083 175,254 131,884 145,194 135,583 64,504 61,890 17.63%
-
Net Worth 197,361 192,167 181,780 146,626 141,166 141,091 140,454 5.83%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - 1,558 - - - - - -
Div Payout % - 27.52% - - - - - -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 197,361 192,167 181,780 146,626 141,166 141,091 140,454 5.83%
NOSH 519,372 519,371 519,371 405,644 393,271 391,919 167,426 20.75%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 1.21% 3.13% 1.74% 3.14% 1.09% 1.30% 1.89% -
ROE 1.02% 2.95% 1.30% 3.21% 0.77% 0.60% 0.84% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 31.98 34.83 25.84 37.83 34.96 16.68 37.73 -2.71%
EPS 0.39 1.09 0.45 1.19 0.33 0.22 0.71 -9.49%
DPS 0.00 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.35 0.37 0.36 0.36 0.84 -12.37%
Adjusted Per Share Value based on latest NOSH - 405,644
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 32.54 35.44 26.30 29.37 26.86 12.80 12.36 17.49%
EPS 0.39 1.11 0.46 0.92 0.21 0.17 0.23 9.19%
DPS 0.00 0.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3867 0.3765 0.3561 0.2873 0.2766 0.2764 0.2752 5.83%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.185 0.19 0.24 0.195 0.265 0.30 0.995 -
P/RPS 0.58 0.55 0.93 0.52 0.76 1.80 2.64 -22.31%
P/EPS 47.85 17.43 52.93 16.44 95.60 138.16 140.52 -16.42%
EY 2.09 5.74 1.89 6.08 1.05 0.72 0.71 19.70%
DY 0.00 1.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.69 0.53 0.74 0.83 1.18 -13.61%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 22/12/23 22/12/22 30/12/21 30/12/20 30/12/19 27/12/18 27/12/17 -
Price 0.18 0.215 0.205 0.245 0.275 0.295 0.345 -
P/RPS 0.56 0.62 0.79 0.65 0.79 1.77 0.91 -7.76%
P/EPS 46.56 19.73 45.21 20.65 99.20 135.86 48.72 -0.75%
EY 2.15 5.07 2.21 4.84 1.01 0.74 2.05 0.79%
DY 0.00 1.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.58 0.59 0.66 0.76 0.82 0.41 2.30%

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