Highlights

[BAUTO] YoY Quarter Result on 2018-04-30 [#4]

Stock [BAUTO]: BERMAZ AUTO BHD
Announcement Date 12-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 30-Apr-2018  [#4]
Profit Trend QoQ -     41.30%    YoY -     157.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13  -  CAGR
Revenue 570,594 354,032 534,712 424,343 394,975 408,241  -  6.92%
  YoY % 61.17% -33.79% 26.01% 7.44% -3.25% - -
  Horiz. % 139.77% 86.72% 130.98% 103.94% 96.75% 100.00% -
PBT 73,671 32,640 73,269 77,244 64,410 31,836  -  18.26%
  YoY % 125.71% -55.45% -5.15% 19.93% 102.32% - -
  Horiz. % 231.41% 102.53% 230.15% 242.63% 202.32% 100.00% -
Tax -15,511 -6,989 -17,488 -20,233 -15,269 -6,979  -  17.31%
  YoY % -121.93% 60.04% 13.57% -32.51% -118.78% - -
  Horiz. % 222.25% 100.14% 250.58% 289.91% 218.78% 100.00% -
NP 58,160 25,651 55,781 57,011 49,141 24,857  -  18.52%
  YoY % 126.74% -54.01% -2.16% 16.02% 97.69% - -
  Horiz. % 233.98% 103.19% 224.41% 229.36% 197.69% 100.00% -
NP to SH 57,187 22,211 51,618 55,264 48,103 23,336  -  19.62%
  YoY % 157.47% -56.97% -6.60% 14.89% 106.13% - -
  Horiz. % 245.06% 95.18% 221.19% 236.82% 206.13% 100.00% -
Tax Rate 21.05 % 21.41 % 23.87 % 26.19 % 23.71 % 21.92 %  -  % -0.81%
  YoY % -1.68% -10.31% -8.86% 10.46% 8.17% - -
  Horiz. % 96.03% 97.67% 108.90% 119.48% 108.17% 100.00% -
Total Cost 512,434 328,381 478,931 367,332 345,834 383,384  -  5.97%
  YoY % 56.05% -31.43% 30.38% 6.22% -9.79% - -
  Horiz. % 133.66% 85.65% 124.92% 95.81% 90.21% 100.00% -
Net Worth 474,896 444,335 531,287 476,164 344,939 158,886  -  24.47%
  YoY % 6.88% -16.37% 11.58% 38.04% 117.10% - -
  Horiz. % 298.89% 279.66% 334.38% 299.69% 217.10% 100.00% -
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13  -  CAGR
Div 57,731 36,251 114,452 48,762 28,201 -  -  -
  YoY % 59.25% -68.33% 134.71% 72.91% 0.00% - -
  Horiz. % 204.71% 128.55% 405.84% 172.91% 100.00% - -
Div Payout % 100.95 % 163.21 % 221.73 % 88.24 % 58.63 % - %  -  % -
  YoY % -38.15% -26.39% 151.28% 50.50% 0.00% - -
  Horiz. % 172.18% 278.37% 378.19% 150.50% 100.00% - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13  -  CAGR
Net Worth 474,896 444,335 531,287 476,164 344,939 158,886  -  24.47%
  YoY % 6.88% -16.37% 11.58% 38.04% 117.10% - -
  Horiz. % 298.89% 279.66% 334.38% 299.69% 217.10% 100.00% -
NOSH 1,154,623 1,150,829 1,144,523 812,705 805,745 720,246  -  9.89%
  YoY % 0.33% 0.55% 40.83% 0.86% 11.87% - -
  Horiz. % 160.31% 159.78% 158.91% 112.84% 111.87% 100.00% -
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13  -  CAGR
NP Margin 10.19 % 7.25 % 10.43 % 13.44 % 12.44 % 6.09 %  -  % 10.84%
  YoY % 40.55% -30.49% -22.40% 8.04% 104.27% - -
  Horiz. % 167.32% 119.05% 171.26% 220.69% 204.27% 100.00% -
ROE 12.04 % 5.00 % 9.72 % 11.61 % 13.95 % 14.69 %  -  % -3.90%
  YoY % 140.80% -48.56% -16.28% -16.77% -5.04% - -
  Horiz. % 81.96% 34.04% 66.17% 79.03% 94.96% 100.00% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13  -  CAGR
RPS 49.42 30.76 46.72 52.21 49.02 56.68  -  -2.70%
  YoY % 60.66% -34.16% -10.52% 6.51% -13.51% - -
  Horiz. % 87.19% 54.27% 82.43% 92.11% 86.49% 100.00% -
EPS 4.93 1.93 4.51 6.80 5.97 3.24  -  8.75%
  YoY % 155.44% -57.21% -33.68% 13.90% 84.26% - -
  Horiz. % 152.16% 59.57% 139.20% 209.88% 184.26% 100.00% -
DPS 5.00 3.15 10.00 6.00 3.50 0.00  -  -
  YoY % 58.73% -68.50% 66.67% 71.43% 0.00% - -
  Horiz. % 142.86% 90.00% 285.71% 171.43% 100.00% - -
NAPS 0.4113 0.3861 0.4642 0.5859 0.4281 0.2206  -  13.26%
  YoY % 6.53% -16.82% -20.77% 36.86% 94.06% - -
  Horiz. % 186.45% 175.02% 210.43% 265.59% 194.06% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,162,041
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13  -  CAGR
RPS 49.10 30.47 46.01 36.52 33.99 35.13  -  6.92%
  YoY % 61.14% -33.78% 25.99% 7.44% -3.25% - -
  Horiz. % 139.77% 86.73% 130.97% 103.96% 96.75% 100.00% -
EPS 4.92 1.91 4.44 4.76 4.14 2.01  -  19.59%
  YoY % 157.59% -56.98% -6.72% 14.98% 105.97% - -
  Horiz. % 244.78% 95.02% 220.90% 236.82% 205.97% 100.00% -
DPS 4.97 3.12 9.85 4.20 2.43 0.00  -  -
  YoY % 59.29% -68.32% 134.52% 72.84% 0.00% - -
  Horiz. % 204.53% 128.40% 405.35% 172.84% 100.00% - -
NAPS 0.4087 0.3824 0.4572 0.4098 0.2968 0.1367  -  24.47%
  YoY % 6.88% -16.36% 11.57% 38.07% 117.12% - -
  Horiz. % 298.98% 279.74% 334.45% 299.78% 217.12% 100.00% -
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13  -  CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -  -  -
Price 2.2200 2.1500 2.2000 4.0400 2.0800 0.0000  -  -
P/RPS 4.49 6.99 4.71 7.74 4.24 0.00  -  -
  YoY % -35.77% 48.41% -39.15% 82.55% 0.00% - -
  Horiz. % 105.90% 164.86% 111.08% 182.55% 100.00% - -
P/EPS 44.82 111.40 48.78 59.41 34.84 0.00  -  -
  YoY % -59.77% 128.37% -17.89% 70.52% 0.00% - -
  Horiz. % 128.65% 319.75% 140.01% 170.52% 100.00% - -
EY 2.23 0.90 2.05 1.68 2.87 0.00  -  -
  YoY % 147.78% -56.10% 22.02% -41.46% 0.00% - -
  Horiz. % 77.70% 31.36% 71.43% 58.54% 100.00% - -
DY 2.25 1.47 4.55 1.49 1.68 0.00  -  -
  YoY % 53.06% -67.69% 205.37% -11.31% 0.00% - -
  Horiz. % 133.93% 87.50% 270.83% 88.69% 100.00% - -
P/NAPS 5.40 5.57 4.74 6.90 4.86 0.00  -  -
  YoY % -3.05% 17.51% -31.30% 41.98% 0.00% - -
  Horiz. % 111.11% 114.61% 97.53% 141.98% 100.00% - -
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13  -  CAGR
Date 12/06/18 13/06/17 13/06/16 11/06/15 11/06/14 -  -  -
Price 2.3300 2.0200 2.2800 3.5500 2.3100 0.0000  -  -
P/RPS 4.71 6.57 4.88 6.80 4.71 0.00  -  -
  YoY % -28.31% 34.63% -28.24% 44.37% 0.00% - -
  Horiz. % 100.00% 139.49% 103.61% 144.37% 100.00% - -
P/EPS 47.04 104.66 50.55 52.21 38.69 0.00  -  -
  YoY % -55.05% 107.04% -3.18% 34.94% 0.00% - -
  Horiz. % 121.58% 270.51% 130.65% 134.94% 100.00% - -
EY 2.13 0.96 1.98 1.92 2.58 0.00  -  -
  YoY % 121.88% -51.52% 3.13% -25.58% 0.00% - -
  Horiz. % 82.56% 37.21% 76.74% 74.42% 100.00% - -
DY 2.15 1.56 4.39 1.69 1.52 0.00  -  -
  YoY % 37.82% -64.46% 159.76% 11.18% 0.00% - -
  Horiz. % 141.45% 102.63% 288.82% 111.18% 100.00% - -
P/NAPS 5.66 5.23 4.91 6.06 5.40 0.00  -  -
  YoY % 8.22% 6.52% -18.98% 12.22% 0.00% - -
  Horiz. % 104.81% 96.85% 90.93% 112.22% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

541  235  538  569 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FRONTKN 0.75+0.01 
 FPGROUP 0.445+0.02 
 SAPNRG 0.59+0.01 
 MYEG 1.23+0.04 
 VIVOCOM 0.04+0.005 
 NOTION 0.745+0.085 
 EFORCE 0.735+0.09 
 EFORCE-WA 0.435+0.08 
 MRCB 0.855+0.005 
 KEYASIC 0.23+0.015 
Partners & Brokers