[SOLID] QoQ TTM Result on 30-Apr-2018 [#4]

Stock

[SOLID] SOLID AUTOMOTIVE BHD

Announcement Date

27-Jun-2018

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

30-Apr-2018 [#4]

Profit Trend

QoQ- -39.48%

YoY- -45.82%

Quarter Report

SOLID's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
TTM Result
Revenue	138,000	131,690	126,442	129,415	131,098	126,360	128,285	4.97%
YoY %	4.79%	4.15%	-2.30%	-1.28%	3.75%	-1.50%	-	-
Horiz. %	107.57%	102.65%	98.56%	100.88%	102.19%	98.50%	100.00%	-
PBT	2,119	3,873	3,859	4,486	6,788	5,917	7,121	-55.32%
YoY %	-45.29%	0.36%	-13.98%	-33.91%	14.72%	-16.91%	-	-
Horiz. %	29.76%	54.39%	54.19%	63.00%	95.32%	83.09%	100.00%	-
Tax	-934	-1,540	-1,671	-1,814	-2,384	-2,357	-2,765	-51.40%
YoY %	39.35%	7.84%	7.88%	23.91%	-1.15%	14.76%	-	-
Horiz. %	33.78%	55.70%	60.43%	65.61%	86.22%	85.24%	100.00%	-
NP	1,185	2,333	2,188	2,672	4,404	3,560	4,356	-57.91%
YoY %	-49.21%	6.63%	-18.11%	-39.33%	23.71%	-18.27%	-	-
Horiz. %	27.20%	53.56%	50.23%	61.34%	101.10%	81.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,178	2,328	2,182	2,661	4,397	3,574	4,371	-58.17%
YoY %	-49.40%	6.69%	-18.00%	-39.48%	23.03%	-18.23%	-	-
Horiz. %	26.95%	53.26%	49.92%	60.88%	100.59%	81.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.08%	39.76%	43.30%	40.44%	35.12%	39.83%	38.83%	-
YoY %	10.87%	-8.18%	7.07%	15.15%	-11.83%	2.58%	-	-
Horiz. %	113.52%	102.40%	111.51%	104.15%	90.45%	102.58%	100.00%	-
Total Cost	136,815	129,357	124,254	126,743	126,694	122,800	123,929	6.79%
YoY %	5.77%	4.11%	-1.96%	0.04%	3.17%	-0.91%	-	-
Horiz. %	110.40%	104.38%	100.26%	102.27%	102.23%	99.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	141,141	141,091	140,880	140,641	140,599	140,454	137,959	1.52%
YoY %	0.04%	0.15%	0.17%	0.03%	0.10%	1.81%	-	-
Horiz. %	102.31%	102.27%	102.12%	101.94%	101.91%	101.81%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Dividend
Div	781	781	781	781	832	832	1,332	-29.87%
YoY %	0.00%	0.00%	0.00%	-6.13%	0.00%	-37.54%	-	-
Horiz. %	58.63%	58.63%	58.63%	58.63%	62.46%	62.46%	100.00%	-
Div Payout %	66.33%	33.56%	35.81%	29.36%	18.94%	23.30%	30.48%	-
YoY %	97.65%	-6.28%	21.97%	55.02%	-18.71%	-23.56%	-	-
Horiz. %	217.62%	110.10%	117.49%	96.33%	62.14%	76.44%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Equity
Net Worth	141,141	141,091	140,880	140,641	140,599	140,454	137,959	1.52%
YoY %	0.04%	0.15%	0.17%	0.03%	0.10%	1.81%	-	-
Horiz. %	102.31%	102.27%	102.12%	101.94%	101.91%	101.81%	100.00%	-
NOSH	392,060	391,919	391,919	391,336	390,857	167,426	166,216	76.91%
YoY %	0.04%	0.00%	0.15%	0.12%	133.45%	0.73%	-	-
Horiz. %	235.87%	235.79%	235.79%	235.44%	235.15%	100.73%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Ratio Analysis
NP Margin	0.86%	1.77%	1.73%	2.06%	3.36%	2.82%	3.40%	-
YoY %	-51.41%	2.31%	-16.02%	-38.69%	19.15%	-17.06%	-	-
Horiz. %	25.29%	52.06%	50.88%	60.59%	98.82%	82.94%	100.00%	-
ROE	0.83%	1.65%	1.55%	1.89%	3.13%	2.54%	3.17%	-
YoY %	-49.70%	6.45%	-17.99%	-39.62%	23.23%	-19.87%	-	-
Horiz. %	26.18%	52.05%	48.90%	59.62%	98.74%	80.13%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Per Share
RPS	35.20	33.60	32.31	33.13	33.57	75.57	77.18	-40.66%
YoY %	4.76%	3.99%	-2.48%	-1.31%	-55.58%	-2.09%	-	-
Horiz. %	45.61%	43.53%	41.86%	42.93%	43.50%	97.91%	100.00%	-
EPS	0.30	0.59	0.56	0.68	1.13	2.14	2.63	-76.38%
YoY %	-49.15%	5.36%	-17.65%	-39.82%	-47.20%	-18.63%	-	-
Horiz. %	11.41%	22.43%	21.29%	25.86%	42.97%	81.37%	100.00%	-
DPS	0.20	0.20	0.20	0.20	0.21	0.50	0.80	-60.21%
YoY %	0.00%	0.00%	0.00%	-4.76%	-58.00%	-37.50%	-	-
Horiz. %	25.00%	25.00%	25.00%	25.00%	26.25%	62.50%	100.00%	-
NAPS	0.36	0.36	0.36	0.36	0.36	0.84	0.83	-42.61%
YoY %	0.00%	0.00%	0.00%	0.00%	-57.14%	1.20%	-	-
Horiz. %	43.37%	43.37%	43.37%	43.37%	43.37%	101.20%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 391,336
RPS	26.57	25.36	24.35	24.92	25.24	24.33	24.70	4.97%
YoY %	4.77%	4.15%	-2.29%	-1.27%	3.74%	-1.50%	-	-
Horiz. %	107.57%	102.67%	98.58%	100.89%	102.19%	98.50%	100.00%	-
EPS	0.23	0.45	0.42	0.51	0.85	0.69	0.84	-57.73%
YoY %	-48.89%	7.14%	-17.65%	-40.00%	23.19%	-17.86%	-	-
Horiz. %	27.38%	53.57%	50.00%	60.71%	101.19%	82.14%	100.00%	-
DPS	0.15	0.15	0.15	0.15	0.16	0.16	0.26	-30.62%
YoY %	0.00%	0.00%	0.00%	-6.25%	0.00%	-38.46%	-	-
Horiz. %	57.69%	57.69%	57.69%	57.69%	61.54%	61.54%	100.00%	-
NAPS	0.2718	0.2717	0.2713	0.2708	0.2707	0.2704	0.2656	1.54%
YoY %	0.04%	0.15%	0.18%	0.04%	0.11%	1.81%	-	-
Horiz. %	102.33%	102.30%	102.15%	101.96%	101.92%	101.81%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/19	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	-
Price	0.31	0.30	0.315	0.35	0.33	0.995	1.26	-
P/RPS	0.88	0.89	0.97	1.06	0.98	1.32	1.63	-33.62%
YoY %	-1.12%	-8.25%	-8.49%	8.16%	-25.76%	-19.02%	-	-
Horiz. %	53.99%	54.60%	59.51%	65.03%	60.12%	80.98%	100.00%	-
P/EPS	103.17	50.51	56.49	51.38	29.31	46.55	47.91	66.52%
YoY %	104.26%	-10.59%	9.95%	75.30%	-37.04%	-2.84%	-	-
Horiz. %	215.34%	105.43%	117.91%	107.24%	61.18%	97.16%	100.00%	-
EY	0.97	1.98	1.77	1.95	3.41	2.15	2.09	-39.97%
YoY %	-51.01%	11.86%	-9.23%	-42.82%	58.60%	2.87%	-	-
Horiz. %	46.41%	94.74%	84.69%	93.30%	163.16%	102.87%	100.00%	-
DY	0.65	0.67	0.63	0.57	0.65	0.50	0.63	2.09%
YoY %	-2.99%	6.35%	10.53%	-12.31%	30.00%	-20.63%	-	-
Horiz. %	103.17%	106.35%	100.00%	90.48%	103.17%	79.37%	100.00%	-
P/NAPS	0.86	0.83	0.87	0.97	0.92	1.18	1.52	-31.52%
YoY %	3.61%	-4.60%	-10.31%	5.43%	-22.03%	-22.37%	-	-
Horiz. %	56.58%	54.61%	57.24%	63.82%	60.53%	77.63%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	21/03/19	27/12/18	27/09/18	27/06/18	20/03/18	27/12/17	27/09/17	-
Price	0.29	0.295	0.315	0.35	0.345	0.345	1.03	-
P/RPS	0.82	0.88	0.97	1.06	1.03	0.46	1.33	-27.49%
YoY %	-6.82%	-9.28%	-8.49%	2.91%	123.91%	-65.41%	-	-
Horiz. %	61.65%	66.17%	72.93%	79.70%	77.44%	34.59%	100.00%	-
P/EPS	96.52	49.66	56.49	51.38	30.64	16.14	39.17	82.13%
YoY %	94.36%	-12.09%	9.95%	67.69%	89.84%	-58.79%	-	-
Horiz. %	246.41%	126.78%	144.22%	131.17%	78.22%	41.21%	100.00%	-
EY	1.04	2.01	1.77	1.95	3.26	6.20	2.55	-44.91%
YoY %	-48.26%	13.56%	-9.23%	-40.18%	-47.42%	143.14%	-	-
Horiz. %	40.78%	78.82%	69.41%	76.47%	127.84%	243.14%	100.00%	-
DY	0.69	0.68	0.63	0.57	0.62	1.45	0.78	-7.82%
YoY %	1.47%	7.94%	10.53%	-8.06%	-57.24%	85.90%	-	-
Horiz. %	88.46%	87.18%	80.77%	73.08%	79.49%	185.90%	100.00%	-
P/NAPS	0.81	0.82	0.87	0.97	0.96	0.41	1.24	-24.65%
YoY %	-1.22%	-5.75%	-10.31%	1.04%	134.15%	-66.94%	-	-
Horiz. %	65.32%	66.13%	70.16%	78.23%	77.42%	33.06%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos