Highlights

[BAUTO] YoY Quarter Result on 2018-01-31 [#3]

Stock [BAUTO]: BERMAZ AUTO BHD
Announcement Date 12-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Jan-2018  [#3]
Profit Trend QoQ -     82.30%    YoY -     61.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13  -  CAGR
Revenue 559,397 338,683 522,580 388,761 343,034 224,562  -  20.01%
  YoY % 65.17% -35.19% 34.42% 13.33% 52.76% - -
  Horiz. % 249.11% 150.82% 232.71% 173.12% 152.76% 100.00% -
PBT 57,236 38,971 58,223 66,171 43,542 8,028  -  48.09%
  YoY % 46.87% -33.07% -12.01% 51.97% 442.38% - -
  Horiz. % 712.95% 485.44% 725.25% 824.25% 542.38% 100.00% -
Tax -12,940 -10,543 -14,195 -17,686 -12,284 -1,974  -  45.62%
  YoY % -22.74% 25.73% 19.74% -43.98% -522.29% - -
  Horiz. % 655.52% 534.09% 719.10% 895.95% 622.29% 100.00% -
NP 44,296 28,428 44,028 48,485 31,258 6,054  -  48.86%
  YoY % 55.82% -35.43% -9.19% 55.11% 416.32% - -
  Horiz. % 731.68% 469.57% 727.25% 800.88% 516.32% 100.00% -
NP to SH 40,472 25,105 41,128 46,523 30,569 6,423  -  44.48%
  YoY % 61.21% -38.96% -11.60% 52.19% 375.93% - -
  Horiz. % 630.11% 390.86% 640.32% 724.32% 475.93% 100.00% -
Tax Rate 22.61 % 27.05 % 24.38 % 26.73 % 28.21 % 24.59 %  -  % -1.66%
  YoY % -16.41% 10.95% -8.79% -5.25% 14.72% - -
  Horiz. % 91.95% 110.00% 99.15% 108.70% 114.72% 100.00% -
Total Cost 515,101 310,255 478,552 340,276 311,776 218,508  -  18.70%
  YoY % 66.03% -35.17% 40.64% 9.14% 42.68% - -
  Horiz. % 235.74% 141.99% 219.01% 155.73% 142.68% 100.00% -
Net Worth 445,792 455,672 504,617 446,021 287,647 -  -  -
  YoY % -2.17% -9.70% 13.14% 55.06% 0.00% - -
  Horiz. % 154.98% 158.41% 175.43% 155.06% 100.00% - -
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13  -  CAGR
Div 26,562 31,524 24,562 27,151 - -  -  -
  YoY % -15.74% 28.34% -9.54% 0.00% 0.00% - -
  Horiz. % 97.83% 116.10% 90.46% 100.00% - - -
Div Payout % 65.63 % 125.57 % 59.72 % 58.36 % - % - %  -  % -
  YoY % -47.73% 110.26% 2.33% 0.00% 0.00% - -
  Horiz. % 112.46% 215.16% 102.33% 100.00% - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13  -  CAGR
Net Worth 445,792 455,672 504,617 446,021 287,647 -  -  -
  YoY % -2.17% -9.70% 13.14% 55.06% 0.00% - -
  Horiz. % 154.98% 158.41% 175.43% 155.06% 100.00% - -
NOSH 1,154,904 1,146,347 1,142,444 810,505 787,860 721,685  -  9.85%
  YoY % 0.75% 0.34% 40.95% 2.87% 9.17% - -
  Horiz. % 160.03% 158.84% 158.30% 112.31% 109.17% 100.00% -
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13  -  CAGR
NP Margin 7.92 % 8.39 % 8.43 % 12.47 % 9.11 % 2.70 %  -  % 24.00%
  YoY % -5.60% -0.47% -32.40% 36.88% 237.41% - -
  Horiz. % 293.33% 310.74% 312.22% 461.85% 337.41% 100.00% -
ROE 9.08 % 5.51 % 8.15 % 10.43 % 10.63 % - %  -  % -
  YoY % 64.79% -32.39% -21.86% -1.88% 0.00% - -
  Horiz. % 85.42% 51.83% 76.67% 98.12% 100.00% - -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13  -  CAGR
RPS 48.44 29.54 45.74 47.97 43.54 31.12  -  9.25%
  YoY % 63.98% -35.42% -4.65% 10.17% 39.91% - -
  Horiz. % 155.66% 94.92% 146.98% 154.15% 139.91% 100.00% -
EPS 3.50 2.19 3.60 5.74 3.88 0.89  -  31.48%
  YoY % 59.82% -39.17% -37.28% 47.94% 335.96% - -
  Horiz. % 393.26% 246.07% 404.49% 644.94% 435.96% 100.00% -
DPS 2.30 2.75 2.15 3.35 0.00 0.00  -  -
  YoY % -16.36% 27.91% -35.82% 0.00% 0.00% - -
  Horiz. % 68.66% 82.09% 64.18% 100.00% - - -
NAPS 0.3860 0.3975 0.4417 0.5503 0.3651 -  -  -
  YoY % -2.89% -10.01% -19.73% 50.73% 0.00% - -
  Horiz. % 105.72% 108.87% 120.98% 150.73% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 1,162,530
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13  -  CAGR
RPS 48.12 29.13 44.95 33.44 29.51 19.32  -  20.01%
  YoY % 65.19% -35.19% 34.42% 13.32% 52.74% - -
  Horiz. % 249.07% 150.78% 232.66% 173.08% 152.74% 100.00% -
EPS 3.48 2.16 3.54 4.00 2.63 0.55  -  44.60%
  YoY % 61.11% -38.98% -11.50% 52.09% 378.18% - -
  Horiz. % 632.73% 392.73% 643.64% 727.27% 478.18% 100.00% -
DPS 2.28 2.71 2.11 2.34 0.00 0.00  -  -
  YoY % -15.87% 28.44% -9.83% 0.00% 0.00% - -
  Horiz. % 97.44% 115.81% 90.17% 100.00% - - -
NAPS 0.3835 0.3920 0.4341 0.3837 0.2474 -  -  -
  YoY % -2.17% -9.70% 13.14% 55.09% 0.00% - -
  Horiz. % 155.01% 158.45% 175.46% 155.09% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13  -  CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -  -  -
Price 2.2400 2.1000 2.1700 3.3100 1.9300 0.0000  -  -
P/RPS 4.62 7.11 4.74 6.90 4.43 0.00  -  -
  YoY % -35.02% 50.00% -31.30% 55.76% 0.00% - -
  Horiz. % 104.29% 160.50% 107.00% 155.76% 100.00% - -
P/EPS 63.92 95.89 60.28 57.67 49.74 0.00  -  -
  YoY % -33.34% 59.07% 4.53% 15.94% 0.00% - -
  Horiz. % 128.51% 192.78% 121.19% 115.94% 100.00% - -
EY 1.56 1.04 1.66 1.73 2.01 0.00  -  -
  YoY % 50.00% -37.35% -4.05% -13.93% 0.00% - -
  Horiz. % 77.61% 51.74% 82.59% 86.07% 100.00% - -
DY 1.03 1.31 0.99 1.01 0.00 0.00  -  -
  YoY % -21.37% 32.32% -1.98% 0.00% 0.00% - -
  Horiz. % 101.98% 129.70% 98.02% 100.00% - - -
P/NAPS 5.80 5.28 4.91 6.01 5.29 0.00  -  -
  YoY % 9.85% 7.54% -18.30% 13.61% 0.00% - -
  Horiz. % 109.64% 99.81% 92.82% 113.61% 100.00% - -
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13  -  CAGR
Date 12/03/18 14/03/17 11/03/16 09/03/15 10/03/14 -  -  -
Price 2.0200 2.0400 2.1900 3.6400 1.8600 0.0000  -  -
P/RPS 4.17 6.90 4.79 7.59 4.27 0.00  -  -
  YoY % -39.57% 44.05% -36.89% 77.75% 0.00% - -
  Horiz. % 97.66% 161.59% 112.18% 177.75% 100.00% - -
P/EPS 57.64 93.15 60.83 63.41 47.94 0.00  -  -
  YoY % -38.12% 53.13% -4.07% 32.27% 0.00% - -
  Horiz. % 120.23% 194.31% 126.89% 132.27% 100.00% - -
EY 1.73 1.07 1.64 1.58 2.09 0.00  -  -
  YoY % 61.68% -34.76% 3.80% -24.40% 0.00% - -
  Horiz. % 82.78% 51.20% 78.47% 75.60% 100.00% - -
DY 1.14 1.35 0.98 0.92 0.00 0.00  -  -
  YoY % -15.56% 37.76% 6.52% 0.00% 0.00% - -
  Horiz. % 123.91% 146.74% 106.52% 100.00% - - -
P/NAPS 5.23 5.13 4.96 6.61 5.09 0.00  -  -
  YoY % 1.95% 3.43% -24.96% 29.86% 0.00% - -
  Horiz. % 102.75% 100.79% 97.45% 129.86% 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.
 


 

371  302  488  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H4O 0.41-0.045 
 TATGIAP 0.2350.00 
 MYEG 1.15+0.02 
 OCK 0.47+0.06 
 OCK-WA 0.125+0.06 
 SEACERA 0.210.00 
 ORION 0.105+0.005 
 A50CHIN-C26 0.32+0.01 
 PERMAJU 0.385+0.035 
 HSI-C3X 0.62+0.03 
Partners & Brokers