[SOLID] YoY TTM 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- 23.03%
YoY- 32.0%
Quarter Report
Latest QR
Upcoming QR
SOLID's Result
SOLID's Financial Summary
View:
Show?
TTM Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 272,905 259,876 138,000 131,098 122,482 122,810 130,487 13.07%
PBT 3,264 3,220 2,119 6,788 5,729 10,802 13,562 -21.11%
Tax -1,414 -667 -934 -2,384 -2,452 -3,544 -3,710 -14.83%
NP 1,850 2,553 1,185 4,404 3,277 7,258 9,852 -24.30%
-
NP to SH 1,874 2,008 1,178 4,397 3,331 7,443 9,862 -24.15%
-
Tax Rate 43.32% 20.71% 44.08% 35.12% 42.80% 32.81% 27.36% -
Total Cost 271,055 257,323 136,815 126,694 119,205 115,552 120,635 14.43%
-
Net Worth 178,330 149,009 141,141 140,599 0 135,812 95,786 10.90%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - 781 832 2,183 30 14 -
Div Payout % - - 66.33% 18.94% 65.54% 0.40% 0.15% -
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 0 135,812 95,786 10.90%
NOSH 519,371 393,271 392,060 390,857 164,324 165,624 149,666 23.02%
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 0.68% 0.98% 0.86% 3.36% 2.68% 5.91% 7.55% -
ROE 1.05% 1.35% 0.83% 3.13% 0.00% 5.48% 10.30% -
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 68.87 66.27 35.20 33.57 74.54 74.15 87.19 -3.85%
EPS 0.47 0.51 0.30 1.13 2.03 4.49 6.59 -35.57%
DPS 0.00 0.00 0.20 0.21 1.33 0.02 0.01 -
NAPS 0.45 0.38 0.36 0.36 0.00 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 53.47 50.91 27.04 25.68 24.00 24.06 25.56 13.07%
EPS 0.37 0.39 0.23 0.86 0.65 1.46 1.93 -24.04%
DPS 0.00 0.00 0.15 0.16 0.43 0.01 0.00 -
NAPS 0.3494 0.2919 0.2765 0.2755 0.00 0.2661 0.1877 10.90%
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 0.28 0.39 0.88 0.98 1.80 1.87 1.88 -27.17%
P/EPS 41.24 50.77 103.17 29.31 66.10 30.93 24.89 8.77%
EY 2.43 1.97 0.97 3.41 1.51 3.23 4.02 -8.04%
DY 0.00 0.00 0.65 0.65 0.99 0.01 0.01 -
P/NAPS 0.43 0.68 0.86 0.92 0.00 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 0.33 0.46 0.82 1.03 1.70 1.85 1.85 -24.95%
P/EPS 47.58 59.56 96.52 30.64 62.65 30.49 24.43 11.73%
EY 2.10 1.68 1.04 3.26 1.60 3.28 4.09 -10.50%
DY 0.00 0.00 0.69 0.62 1.05 0.01 0.01 -
P/NAPS 0.50 0.80 0.81 0.96 0.00 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