Highlights

[BAUTO] QoQ Quarter Result on 2018-10-31 [#2]

Stock [BAUTO]: BERMAZ AUTO BHD
Announcement Date 12-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Oct-2018  [#2]
Profit Trend QoQ -     47.02%    YoY -     232.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 535,044 538,277 778,130 690,318 485,396 570,594 559,397 -2.93%
  QoQ % -0.60% -30.82% 12.72% 42.22% -14.93% 2.00% -
  Horiz. % 95.65% 96.22% 139.10% 123.40% 86.77% 102.00% 100.00%
PBT 65,037 77,608 102,821 94,584 67,244 73,671 57,236 8.92%
  QoQ % -16.20% -24.52% 8.71% 40.66% -8.72% 28.71% -
  Horiz. % 113.63% 135.59% 179.64% 165.25% 117.49% 128.71% 100.00%
Tax -13,564 -17,420 -21,199 -19,965 -15,651 -15,511 -12,940 3.20%
  QoQ % 22.14% 17.83% -6.18% -27.56% -0.90% -19.87% -
  Horiz. % 104.82% 134.62% 163.83% 154.29% 120.95% 119.87% 100.00%
NP 51,473 60,188 81,622 74,619 51,593 58,160 44,296 10.56%
  QoQ % -14.48% -26.26% 9.39% 44.63% -11.29% 31.30% -
  Horiz. % 116.20% 135.88% 184.26% 168.46% 116.47% 131.30% 100.00%
NP to SH 50,515 60,057 81,013 73,917 50,278 57,187 40,472 15.97%
  QoQ % -15.89% -25.87% 9.60% 47.02% -12.08% 41.30% -
  Horiz. % 124.81% 148.39% 200.17% 182.64% 124.23% 141.30% 100.00%
Tax Rate 20.86 % 22.45 % 20.62 % 21.11 % 23.27 % 21.05 % 22.61 % -5.24%
  QoQ % -7.08% 8.87% -2.32% -9.28% 10.55% -6.90% -
  Horiz. % 92.26% 99.29% 91.20% 93.37% 102.92% 93.10% 100.00%
Total Cost 483,571 478,089 696,508 615,699 433,803 512,434 515,101 -4.13%
  QoQ % 1.15% -31.36% 13.12% 41.93% -15.34% -0.52% -
  Horiz. % 93.88% 92.81% 135.22% 119.53% 84.22% 99.48% 100.00%
Net Worth 498,647 566,378 555,926 515,793 474,137 474,896 445,792 7.78%
  QoQ % -11.96% 1.88% 7.78% 8.79% -0.16% 6.53% -
  Horiz. % 111.86% 127.05% 124.71% 115.70% 106.36% 106.53% 100.00%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 37,723 121,839 52,226 43,544 29,017 57,731 26,562 26.43%
  QoQ % -69.04% 133.29% 19.94% 50.06% -49.74% 117.34% -
  Horiz. % 142.02% 458.68% 196.62% 163.93% 109.24% 217.34% 100.00%
Div Payout % 74.68 % 202.87 % 64.47 % 58.91 % 57.71 % 100.95 % 65.63 % 9.02%
  QoQ % -63.19% 214.67% 9.44% 2.08% -42.83% 53.82% -
  Horiz. % 113.79% 309.11% 98.23% 89.76% 87.93% 153.82% 100.00%
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 498,647 566,378 555,926 515,793 474,137 474,896 445,792 7.78%
  QoQ % -11.96% 1.88% 7.78% 8.79% -0.16% 6.53% -
  Horiz. % 111.86% 127.05% 124.71% 115.70% 106.36% 106.53% 100.00%
NOSH 1,160,725 1,160,373 1,160,599 1,161,174 1,160,680 1,154,623 1,154,904 0.34%
  QoQ % 0.03% -0.02% -0.05% 0.04% 0.52% -0.02% -
  Horiz. % 100.50% 100.47% 100.49% 100.54% 100.50% 99.98% 100.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 9.62 % 11.18 % 10.49 % 10.81 % 10.63 % 10.19 % 7.92 % 13.88%
  QoQ % -13.95% 6.58% -2.96% 1.69% 4.32% 28.66% -
  Horiz. % 121.46% 141.16% 132.45% 136.49% 134.22% 128.66% 100.00%
ROE 10.13 % 10.60 % 14.57 % 14.33 % 10.60 % 12.04 % 9.08 % 7.59%
  QoQ % -4.43% -27.25% 1.67% 35.19% -11.96% 32.60% -
  Horiz. % 111.56% 116.74% 160.46% 157.82% 116.74% 132.60% 100.00%
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 46.10 46.39 67.05 59.45 41.82 49.42 48.44 -3.26%
  QoQ % -0.63% -30.81% 12.78% 42.16% -15.38% 2.02% -
  Horiz. % 95.17% 95.77% 138.42% 122.73% 86.33% 102.02% 100.00%
EPS 4.35 5.18 6.99 6.36 4.33 4.93 3.50 15.64%
  QoQ % -16.02% -25.89% 9.91% 46.88% -12.17% 40.86% -
  Horiz. % 124.29% 148.00% 199.71% 181.71% 123.71% 140.86% 100.00%
DPS 3.25 10.50 4.50 3.75 2.50 5.00 2.30 26.00%
  QoQ % -69.05% 133.33% 20.00% 50.00% -50.00% 117.39% -
  Horiz. % 141.30% 456.52% 195.65% 163.04% 108.70% 217.39% 100.00%
NAPS 0.4296 0.4881 0.4790 0.4442 0.4085 0.4113 0.3860 7.42%
  QoQ % -11.99% 1.90% 7.83% 8.74% -0.68% 6.55% -
  Horiz. % 111.30% 126.45% 124.09% 115.08% 105.83% 106.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,163,549
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 45.98 46.26 66.88 59.33 41.72 49.04 48.08 -2.94%
  QoQ % -0.61% -30.83% 12.73% 42.21% -14.93% 2.00% -
  Horiz. % 95.63% 96.21% 139.10% 123.40% 86.77% 102.00% 100.00%
EPS 4.34 5.16 6.96 6.35 4.32 4.91 3.48 15.91%
  QoQ % -15.89% -25.86% 9.61% 46.99% -12.02% 41.09% -
  Horiz. % 124.71% 148.28% 200.00% 182.47% 124.14% 141.09% 100.00%
DPS 3.24 10.47 4.49 3.74 2.49 4.96 2.28 26.48%
  QoQ % -69.05% 133.18% 20.05% 50.20% -49.80% 117.54% -
  Horiz. % 142.11% 459.21% 196.93% 164.04% 109.21% 217.54% 100.00%
NAPS 0.4286 0.4868 0.4778 0.4433 0.4075 0.4081 0.3831 7.79%
  QoQ % -11.96% 1.88% 7.78% 8.79% -0.15% 6.53% -
  Horiz. % 111.88% 127.07% 124.72% 115.71% 106.37% 106.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 2.5500 2.4000 2.1900 1.9000 2.1800 2.2200 2.2400 -
P/RPS 5.53 5.17 3.27 3.20 5.21 4.49 4.62 12.77%
  QoQ % 6.96% 58.10% 2.19% -38.58% 16.04% -2.81% -
  Horiz. % 119.70% 111.90% 70.78% 69.26% 112.77% 97.19% 100.00%
P/EPS 58.59 46.37 31.37 29.85 50.33 44.82 63.92 -5.65%
  QoQ % 26.35% 47.82% 5.09% -40.69% 12.29% -29.88% -
  Horiz. % 91.66% 72.54% 49.08% 46.70% 78.74% 70.12% 100.00%
EY 1.71 2.16 3.19 3.35 1.99 2.23 1.56 6.33%
  QoQ % -20.83% -32.29% -4.78% 68.34% -10.76% 42.95% -
  Horiz. % 109.62% 138.46% 204.49% 214.74% 127.56% 142.95% 100.00%
DY 1.27 4.37 2.05 1.97 1.15 2.25 1.03 15.03%
  QoQ % -70.94% 113.17% 4.06% 71.30% -48.89% 118.45% -
  Horiz. % 123.30% 424.27% 199.03% 191.26% 111.65% 218.45% 100.00%
P/NAPS 5.94 4.92 4.57 4.28 5.34 5.40 5.80 1.61%
  QoQ % 20.73% 7.66% 6.78% -19.85% -1.11% -6.90% -
  Horiz. % 102.41% 84.83% 78.79% 73.79% 92.07% 93.10% 100.00%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 13/09/19 12/06/19 13/03/19 12/12/18 13/09/18 12/06/18 12/03/18 -
Price 2.3900 2.4000 2.2400 2.1200 2.0700 2.3300 2.0200 -
P/RPS 5.18 5.17 3.34 3.57 4.95 4.71 4.17 15.60%
  QoQ % 0.19% 54.79% -6.44% -27.88% 5.10% 12.95% -
  Horiz. % 124.22% 123.98% 80.10% 85.61% 118.71% 112.95% 100.00%
P/EPS 54.92 46.37 32.09 33.30 47.79 47.04 57.64 -3.18%
  QoQ % 18.44% 44.50% -3.63% -30.32% 1.59% -18.39% -
  Horiz. % 95.28% 80.45% 55.67% 57.77% 82.91% 81.61% 100.00%
EY 1.82 2.16 3.12 3.00 2.09 2.13 1.73 3.45%
  QoQ % -15.74% -30.77% 4.00% 43.54% -1.88% 23.12% -
  Horiz. % 105.20% 124.86% 180.35% 173.41% 120.81% 123.12% 100.00%
DY 1.36 4.37 2.01 1.77 1.21 2.15 1.14 12.52%
  QoQ % -68.88% 117.41% 13.56% 46.28% -43.72% 88.60% -
  Horiz. % 119.30% 383.33% 176.32% 155.26% 106.14% 188.60% 100.00%
P/NAPS 5.56 4.92 4.68 4.77 5.07 5.66 5.23 4.18%
  QoQ % 13.01% 5.13% -1.89% -5.92% -10.42% 8.22% -
  Horiz. % 106.31% 94.07% 89.48% 91.20% 96.94% 108.22% 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.
 


 

309  320  546  1092 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DGB 0.075-0.015 
 SMETRIC 0.135-0.015 
 PWRWELL 0.31+0.015 
 ARMADA 0.3950.00 
 SAPNRG 0.24+0.005 
 XDL 0.16+0.005 
 PERDANA 0.49+0.02 
 FPGROUP 0.985+0.065 
 ALAM 0.155+0.005 
 AGES 0.115+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers