[SOLID] QoQ TTM Result on 31-Jan-2021 [#3]

Stock
[SOLID] SOLID AUTOMOTIVE BHD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- 154.08%
YoY- -6.67%
Quarter Report
Latest QR
Upcoming QR
SOLID's Result
SOLID's Financial Summary
View:
Show?
TTM Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 288,534 289,036 304,213 272,905 257,499 253,243 244,678 11.58%
PBT 14,895 15,910 17,327 3,264 -2,145 -4,040 -5,456 -
Tax -1,839 -2,070 -1,902 -1,414 -1,307 -1,216 -1,206 32.38%
NP 13,056 13,840 15,425 1,850 -3,452 -5,256 -6,662 -
-
NP to SH 13,115 13,890 15,461 1,874 -3,465 -5,464 -7,079 -
-
Tax Rate 12.35% 13.01% 10.98% 43.32% - - - -
Total Cost 275,478 275,196 288,788 271,055 260,951 258,499 251,340 6.28%
-
Net Worth 181,780 181,780 181,780 178,330 146,626 146,626 141,166 18.30%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 181,780 181,780 181,780 178,330 146,626 146,626 141,166 18.30%
NOSH 519,371 519,371 519,371 519,371 405,644 405,644 396,148 19.72%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 4.52% 4.79% 5.07% 0.68% -1.34% -2.08% -2.72% -
ROE 7.21% 7.64% 8.51% 1.05% -2.36% -3.73% -5.01% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 55.55 55.65 58.57 68.87 64.98 63.90 62.40 -7.43%
EPS 2.53 2.67 2.98 0.47 -0.87 -1.38 -1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.35 0.45 0.37 0.37 0.36 -1.85%
Adjusted Per Share Value based on latest NOSH - 519,371
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 55.55 55.65 58.57 52.55 49.58 48.76 47.11 11.57%
EPS 2.53 2.67 2.98 0.36 -0.67 -1.05 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.35 0.3434 0.2823 0.2823 0.2718 18.30%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 0.24 0.255 0.275 0.195 0.195 0.215 0.305 -
P/RPS 0.43 0.46 0.47 0.28 0.30 0.34 0.49 -8.31%
P/EPS 9.50 9.53 9.24 41.24 -22.30 -15.59 -16.89 -
EY 10.52 10.49 10.82 2.43 -4.48 -6.41 -5.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.79 0.43 0.53 0.58 0.85 -12.94%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 30/12/21 29/09/21 29/07/21 30/03/21 30/12/20 29/09/20 30/07/20 -
Price 0.205 0.26 0.255 0.225 0.245 0.20 0.215 -
P/RPS 0.37 0.47 0.44 0.33 0.38 0.31 0.34 5.78%
P/EPS 8.12 9.72 8.57 47.58 -28.02 -14.51 -11.91 -
EY 12.32 10.29 11.67 2.10 -3.57 -6.89 -8.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.74 0.73 0.50 0.66 0.54 0.60 -1.11%

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