Highlights

[BAUTO] YoY Quarter Result on 2019-04-30 [#4]

Stock [BAUTO]: BERMAZ AUTO BHD
Announcement Date 12-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 30-Apr-2019  [#4]
Profit Trend QoQ -     -25.87%    YoY -     5.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 299,360 538,277 570,594 354,032 534,712 424,343 394,975 -4.51%
  YoY % -44.39% -5.66% 61.17% -33.79% 26.01% 7.44% -
  Horiz. % 75.79% 136.28% 144.46% 89.63% 135.38% 107.44% 100.00%
PBT 3,199 77,608 73,671 32,640 73,269 77,244 64,410 -39.34%
  YoY % -95.88% 5.34% 125.71% -55.45% -5.15% 19.93% -
  Horiz. % 4.97% 120.49% 114.38% 50.68% 113.75% 119.93% 100.00%
Tax -1,143 -17,420 -15,511 -6,989 -17,488 -20,233 -15,269 -35.06%
  YoY % 93.44% -12.31% -121.93% 60.04% 13.57% -32.51% -
  Horiz. % 7.49% 114.09% 101.58% 45.77% 114.53% 132.51% 100.00%
NP 2,056 60,188 58,160 25,651 55,781 57,011 49,141 -41.05%
  YoY % -96.58% 3.49% 126.74% -54.01% -2.16% 16.02% -
  Horiz. % 4.18% 122.48% 118.35% 52.20% 113.51% 116.02% 100.00%
NP to SH 2,459 60,057 57,187 22,211 51,618 55,264 48,103 -39.05%
  YoY % -95.91% 5.02% 157.47% -56.97% -6.60% 14.89% -
  Horiz. % 5.11% 124.85% 118.88% 46.17% 107.31% 114.89% 100.00%
Tax Rate 35.73 % 22.45 % 21.05 % 21.41 % 23.87 % 26.19 % 23.71 % 7.07%
  YoY % 59.15% 6.65% -1.68% -10.31% -8.86% 10.46% -
  Horiz. % 150.70% 94.69% 88.78% 90.30% 100.67% 110.46% 100.00%
Total Cost 297,304 478,089 512,434 328,381 478,931 367,332 345,834 -2.49%
  YoY % -37.81% -6.70% 56.05% -31.43% 30.38% 6.22% -
  Horiz. % 85.97% 138.24% 148.17% 94.95% 138.49% 106.22% 100.00%
Net Worth 469,636 566,378 474,896 444,335 531,287 476,164 344,939 5.27%
  YoY % -17.08% 19.26% 6.88% -16.37% 11.58% 38.04% -
  Horiz. % 136.15% 164.20% 137.68% 128.82% 154.02% 138.04% 100.00%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div - 121,839 57,731 36,251 114,452 48,762 28,201 -
  YoY % 0.00% 111.05% 59.25% -68.33% 134.71% 72.91% -
  Horiz. % 0.00% 432.04% 204.71% 128.55% 405.84% 172.91% 100.00%
Div Payout % - % 202.87 % 100.95 % 163.21 % 221.73 % 88.24 % 58.63 % -
  YoY % 0.00% 100.96% -38.15% -26.39% 151.28% 50.50% -
  Horiz. % 0.00% 346.02% 172.18% 278.37% 378.19% 150.50% 100.00%
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 469,636 566,378 474,896 444,335 531,287 476,164 344,939 5.27%
  YoY % -17.08% 19.26% 6.88% -16.37% 11.58% 38.04% -
  Horiz. % 136.15% 164.20% 137.68% 128.82% 154.02% 138.04% 100.00%
NOSH 1,162,180 1,160,373 1,154,623 1,150,829 1,144,523 812,705 805,745 6.29%
  YoY % 0.16% 0.50% 0.33% 0.55% 40.83% 0.86% -
  Horiz. % 144.24% 144.01% 143.30% 142.83% 142.05% 100.86% 100.00%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 0.69 % 11.18 % 10.19 % 7.25 % 10.43 % 13.44 % 12.44 % -38.22%
  YoY % -93.83% 9.72% 40.55% -30.49% -22.40% 8.04% -
  Horiz. % 5.55% 89.87% 81.91% 58.28% 83.84% 108.04% 100.00%
ROE 0.52 % 10.60 % 12.04 % 5.00 % 9.72 % 11.61 % 13.95 % -42.17%
  YoY % -95.09% -11.96% 140.80% -48.56% -16.28% -16.77% -
  Horiz. % 3.73% 75.99% 86.31% 35.84% 69.68% 83.23% 100.00%
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 25.76 46.39 49.42 30.76 46.72 52.21 49.02 -10.16%
  YoY % -44.47% -6.13% 60.66% -34.16% -10.52% 6.51% -
  Horiz. % 52.55% 94.63% 100.82% 62.75% 95.31% 106.51% 100.00%
EPS 0.21 5.18 4.93 1.93 4.51 6.80 5.97 -42.73%
  YoY % -95.95% 5.07% 155.44% -57.21% -33.68% 13.90% -
  Horiz. % 3.52% 86.77% 82.58% 32.33% 75.54% 113.90% 100.00%
DPS 0.00 10.50 5.00 3.15 10.00 6.00 3.50 -
  YoY % 0.00% 110.00% 58.73% -68.50% 66.67% 71.43% -
  Horiz. % 0.00% 300.00% 142.86% 90.00% 285.71% 171.43% 100.00%
NAPS 0.4041 0.4881 0.4113 0.3861 0.4642 0.5859 0.4281 -0.96%
  YoY % -17.21% 18.67% 6.53% -16.82% -20.77% 36.86% -
  Horiz. % 94.39% 114.02% 96.08% 90.19% 108.43% 136.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,163,549
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 25.73 46.26 49.04 30.43 45.96 36.47 33.95 -4.51%
  YoY % -44.38% -5.67% 61.16% -33.79% 26.02% 7.42% -
  Horiz. % 75.79% 136.26% 144.45% 89.63% 135.38% 107.42% 100.00%
EPS 0.21 5.16 4.91 1.91 4.44 4.75 4.13 -39.11%
  YoY % -95.93% 5.09% 157.07% -56.98% -6.53% 15.01% -
  Horiz. % 5.08% 124.94% 118.89% 46.25% 107.51% 115.01% 100.00%
DPS 0.00 10.47 4.96 3.12 9.84 4.19 2.42 -
  YoY % 0.00% 111.09% 58.97% -68.29% 134.84% 73.14% -
  Horiz. % 0.00% 432.64% 204.96% 128.93% 406.61% 173.14% 100.00%
NAPS 0.4036 0.4868 0.4081 0.3819 0.4566 0.4092 0.2965 5.27%
  YoY % -17.09% 19.28% 6.86% -16.36% 11.58% 38.01% -
  Horiz. % 136.12% 164.18% 137.64% 128.80% 154.00% 138.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 1.3600 2.4000 2.2200 2.1500 2.2000 4.0400 2.0800 -
P/RPS 5.28 5.17 4.49 6.99 4.71 7.74 4.24 3.72%
  YoY % 2.13% 15.14% -35.77% 48.41% -39.15% 82.55% -
  Horiz. % 124.53% 121.93% 105.90% 164.86% 111.08% 182.55% 100.00%
P/EPS 642.77 46.37 44.82 111.40 48.78 59.41 34.84 62.48%
  YoY % 1,286.18% 3.46% -59.77% 128.37% -17.89% 70.52% -
  Horiz. % 1,844.92% 133.09% 128.65% 319.75% 140.01% 170.52% 100.00%
EY 0.16 2.16 2.23 0.90 2.05 1.68 2.87 -38.17%
  YoY % -92.59% -3.14% 147.78% -56.10% 22.02% -41.46% -
  Horiz. % 5.57% 75.26% 77.70% 31.36% 71.43% 58.54% 100.00%
DY 0.00 4.37 2.25 1.47 4.55 1.49 1.68 -
  YoY % 0.00% 94.22% 53.06% -67.69% 205.37% -11.31% -
  Horiz. % 0.00% 260.12% 133.93% 87.50% 270.83% 88.69% 100.00%
P/NAPS 3.37 4.92 5.40 5.57 4.74 6.90 4.86 -5.91%
  YoY % -31.50% -8.89% -3.05% 17.51% -31.30% 41.98% -
  Horiz. % 69.34% 101.23% 111.11% 114.61% 97.53% 141.98% 100.00%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 11/06/20 12/06/19 12/06/18 13/06/17 13/06/16 11/06/15 11/06/14 -
Price 1.6200 2.4000 2.3300 2.0200 2.2800 3.5500 2.3100 -
P/RPS 6.29 5.17 4.71 6.57 4.88 6.80 4.71 4.93%
  YoY % 21.66% 9.77% -28.31% 34.63% -28.24% 44.37% -
  Horiz. % 133.55% 109.77% 100.00% 139.49% 103.61% 144.37% 100.00%
P/EPS 765.65 46.37 47.04 104.66 50.55 52.21 38.69 64.39%
  YoY % 1,551.18% -1.42% -55.05% 107.04% -3.18% 34.94% -
  Horiz. % 1,978.94% 119.85% 121.58% 270.51% 130.65% 134.94% 100.00%
EY 0.13 2.16 2.13 0.96 1.98 1.92 2.58 -39.20%
  YoY % -93.98% 1.41% 121.88% -51.52% 3.13% -25.58% -
  Horiz. % 5.04% 83.72% 82.56% 37.21% 76.74% 74.42% 100.00%
DY 0.00 4.37 2.15 1.56 4.39 1.69 1.52 -
  YoY % 0.00% 103.26% 37.82% -64.46% 159.76% 11.18% -
  Horiz. % 0.00% 287.50% 141.45% 102.63% 288.82% 111.18% 100.00%
P/NAPS 4.01 4.92 5.66 5.23 4.91 6.06 5.40 -4.83%
  YoY % -18.50% -13.07% 8.22% 6.52% -18.98% 12.22% -
  Horiz. % 74.26% 91.11% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

237  841  406  512 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.24-0.015 
 SAPNRG 0.115-0.015 
 BORNOIL 0.07+0.005 
 AT 0.09-0.015 
 PWORTH 0.040.00 
 PHB 0.035-0.005 
 LAMBO 0.0550.00 
 TRIVE 0.020.00 
 PHB-WB 0.02-0.005 
 NEXGRAM 0.0650.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers