[SOLID] YoY TTM Result on 31-Jan-2022 [#3]

Stock
[SOLID] SOLID AUTOMOTIVE BHD
Announcement Date
29-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- -21.21%
YoY- 451.39%
Quarter Report
Latest QR
Upcoming QR
SOLID's Result
SOLID's Financial Summary
View:
Show?
TTM Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 333,935 344,747 292,720 272,905 259,876 138,000 131,098 16.85%
PBT 7,904 11,649 12,451 3,264 3,220 2,119 6,788 2.56%
Tax -1,669 -3,441 -2,167 -1,414 -667 -934 -2,384 -5.76%
NP 6,235 8,208 10,284 1,850 2,553 1,185 4,404 5.96%
-
NP to SH 6,235 8,208 10,333 1,874 2,008 1,178 4,397 5.99%
-
Tax Rate 21.12% 29.54% 17.40% 43.32% 20.71% 44.08% 35.12% -
Total Cost 327,700 336,539 282,436 271,055 257,323 136,815 126,694 17.15%
-
Net Worth 202,555 192,167 186,973 178,330 149,009 141,141 140,599 6.27%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div - 1,558 - - - 781 832 -
Div Payout % - 18.98% - - - 66.33% 18.94% -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 202,555 192,167 186,973 178,330 149,009 141,141 140,599 6.27%
NOSH 519,371 519,371 519,371 519,371 393,271 392,060 390,857 4.84%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 1.87% 2.38% 3.51% 0.68% 0.98% 0.86% 3.36% -
ROE 3.08% 4.27% 5.53% 1.05% 1.35% 0.83% 3.13% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 64.30 66.38 56.36 68.87 66.27 35.20 33.57 11.43%
EPS 1.20 1.58 1.99 0.47 0.51 0.30 1.13 1.00%
DPS 0.00 0.30 0.00 0.00 0.00 0.20 0.21 -
NAPS 0.39 0.37 0.36 0.45 0.38 0.36 0.36 1.34%
Adjusted Per Share Value based on latest NOSH - 519,371
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 65.42 67.54 57.35 53.47 50.91 27.04 25.68 16.85%
EPS 1.22 1.61 2.02 0.37 0.39 0.23 0.86 5.99%
DPS 0.00 0.31 0.00 0.00 0.00 0.15 0.16 -
NAPS 0.3968 0.3765 0.3663 0.3494 0.2919 0.2765 0.2755 6.26%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.18 0.19 0.20 0.195 0.26 0.31 0.33 -
P/RPS 0.28 0.29 0.35 0.28 0.39 0.88 0.98 -18.83%
P/EPS 14.99 12.02 10.05 41.24 50.77 103.17 29.31 -10.56%
EY 6.67 8.32 9.95 2.43 1.97 0.97 3.41 11.82%
DY 0.00 1.58 0.00 0.00 0.00 0.65 0.65 -
P/NAPS 0.46 0.51 0.56 0.43 0.68 0.86 0.92 -10.90%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 29/03/24 28/03/23 29/03/22 30/03/21 30/04/20 21/03/19 20/03/18 -
Price 0.185 0.19 0.195 0.225 0.305 0.29 0.345 -
P/RPS 0.29 0.29 0.35 0.33 0.46 0.82 1.03 -19.03%
P/EPS 15.41 12.02 9.80 47.58 59.56 96.52 30.64 -10.81%
EY 6.49 8.32 10.20 2.10 1.68 1.04 3.26 12.15%
DY 0.00 1.58 0.00 0.00 0.00 0.69 0.62 -
P/NAPS 0.47 0.51 0.54 0.50 0.80 0.81 0.96 -11.21%

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