Highlights

[BAUTO] YoY Quarter Result on 2019-01-31 [#3]

Stock [BAUTO]: BERMAZ AUTO BHD
Announcement Date 13-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Jan-2019  [#3]
Profit Trend QoQ -     9.60%    YoY -     100.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 778,130 559,397 338,683 522,580 388,761 343,034 224,562 23.00%
  YoY % 39.10% 65.17% -35.19% 34.42% 13.33% 52.76% -
  Horiz. % 346.51% 249.11% 150.82% 232.71% 173.12% 152.76% 100.00%
PBT 102,821 57,236 38,971 58,223 66,171 43,542 8,028 52.93%
  YoY % 79.64% 46.87% -33.07% -12.01% 51.97% 442.38% -
  Horiz. % 1,280.78% 712.95% 485.44% 725.25% 824.25% 542.38% 100.00%
Tax -21,199 -12,940 -10,543 -14,195 -17,686 -12,284 -1,974 48.51%
  YoY % -63.83% -22.74% 25.73% 19.74% -43.98% -522.29% -
  Horiz. % 1,073.91% 655.52% 534.09% 719.10% 895.95% 622.29% 100.00%
NP 81,622 44,296 28,428 44,028 48,485 31,258 6,054 54.24%
  YoY % 84.26% 55.82% -35.43% -9.19% 55.11% 416.32% -
  Horiz. % 1,348.23% 731.68% 469.57% 727.25% 800.88% 516.32% 100.00%
NP to SH 81,013 40,472 25,105 41,128 46,523 30,569 6,423 52.54%
  YoY % 100.17% 61.21% -38.96% -11.60% 52.19% 375.93% -
  Horiz. % 1,261.30% 630.11% 390.86% 640.32% 724.32% 475.93% 100.00%
Tax Rate 20.62 % 22.61 % 27.05 % 24.38 % 26.73 % 28.21 % 24.59 % -2.89%
  YoY % -8.80% -16.41% 10.95% -8.79% -5.25% 14.72% -
  Horiz. % 83.86% 91.95% 110.00% 99.15% 108.70% 114.72% 100.00%
Total Cost 696,508 515,101 310,255 478,552 340,276 311,776 218,508 21.30%
  YoY % 35.22% 66.03% -35.17% 40.64% 9.14% 42.68% -
  Horiz. % 318.76% 235.74% 141.99% 219.01% 155.73% 142.68% 100.00%
Net Worth 555,926 445,792 455,672 504,617 446,021 287,647 - -
  YoY % 24.71% -2.17% -9.70% 13.14% 55.06% 0.00% -
  Horiz. % 193.27% 154.98% 158.41% 175.43% 155.06% 100.00% -
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 52,226 26,562 31,524 24,562 27,151 - - -
  YoY % 96.62% -15.74% 28.34% -9.54% 0.00% 0.00% -
  Horiz. % 192.35% 97.83% 116.10% 90.46% 100.00% - -
Div Payout % 64.47 % 65.63 % 125.57 % 59.72 % 58.36 % - % - % -
  YoY % -1.77% -47.73% 110.26% 2.33% 0.00% 0.00% -
  Horiz. % 110.47% 112.46% 215.16% 102.33% 100.00% - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 555,926 445,792 455,672 504,617 446,021 287,647 - -
  YoY % 24.71% -2.17% -9.70% 13.14% 55.06% 0.00% -
  Horiz. % 193.27% 154.98% 158.41% 175.43% 155.06% 100.00% -
NOSH 1,160,599 1,154,904 1,146,347 1,142,444 810,505 787,860 721,685 8.24%
  YoY % 0.49% 0.75% 0.34% 40.95% 2.87% 9.17% -
  Horiz. % 160.82% 160.03% 158.84% 158.30% 112.31% 109.17% 100.00%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 10.49 % 7.92 % 8.39 % 8.43 % 12.47 % 9.11 % 2.70 % 25.37%
  YoY % 32.45% -5.60% -0.47% -32.40% 36.88% 237.41% -
  Horiz. % 388.52% 293.33% 310.74% 312.22% 461.85% 337.41% 100.00%
ROE 14.57 % 9.08 % 5.51 % 8.15 % 10.43 % 10.63 % - % -
  YoY % 60.46% 64.79% -32.39% -21.86% -1.88% 0.00% -
  Horiz. % 137.06% 85.42% 51.83% 76.67% 98.12% 100.00% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 67.05 48.44 29.54 45.74 47.97 43.54 31.12 13.64%
  YoY % 38.42% 63.98% -35.42% -4.65% 10.17% 39.91% -
  Horiz. % 215.46% 155.66% 94.92% 146.98% 154.15% 139.91% 100.00%
EPS 6.99 3.50 2.19 3.60 5.74 3.88 0.89 40.97%
  YoY % 99.71% 59.82% -39.17% -37.28% 47.94% 335.96% -
  Horiz. % 785.39% 393.26% 246.07% 404.49% 644.94% 435.96% 100.00%
DPS 4.50 2.30 2.75 2.15 3.35 0.00 0.00 -
  YoY % 95.65% -16.36% 27.91% -35.82% 0.00% 0.00% -
  Horiz. % 134.33% 68.66% 82.09% 64.18% 100.00% - -
NAPS 0.4790 0.3860 0.3975 0.4417 0.5503 0.3651 - -
  YoY % 24.09% -2.89% -10.01% -19.73% 50.73% 0.00% -
  Horiz. % 131.20% 105.72% 108.87% 120.98% 150.73% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,163,081
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 66.90 48.10 29.12 44.93 33.43 29.49 19.31 23.00%
  YoY % 39.09% 65.18% -35.19% 34.40% 13.36% 52.72% -
  Horiz. % 346.45% 249.09% 150.80% 232.68% 173.12% 152.72% 100.00%
EPS 6.97 3.48 2.16 3.54 4.00 2.63 0.55 52.66%
  YoY % 100.29% 61.11% -38.98% -11.50% 52.09% 378.18% -
  Horiz. % 1,267.27% 632.73% 392.73% 643.64% 727.27% 478.18% 100.00%
DPS 4.49 2.28 2.71 2.11 2.33 0.00 0.00 -
  YoY % 96.93% -15.87% 28.44% -9.44% 0.00% 0.00% -
  Horiz. % 192.70% 97.85% 116.31% 90.56% 100.00% - -
NAPS 0.4780 0.3833 0.3918 0.4339 0.3835 0.2473 - -
  YoY % 24.71% -2.17% -9.70% 13.14% 55.07% 0.00% -
  Horiz. % 193.29% 154.99% 158.43% 175.45% 155.07% 100.00% -
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 - -
Price 2.1900 2.2400 2.1000 2.1700 3.3100 1.9300 0.0000 -
P/RPS 3.27 4.62 7.11 4.74 6.90 4.43 0.00 -
  YoY % -29.22% -35.02% 50.00% -31.30% 55.76% 0.00% -
  Horiz. % 73.81% 104.29% 160.50% 107.00% 155.76% 100.00% -
P/EPS 31.37 63.92 95.89 60.28 57.67 49.74 0.00 -
  YoY % -50.92% -33.34% 59.07% 4.53% 15.94% 0.00% -
  Horiz. % 63.07% 128.51% 192.78% 121.19% 115.94% 100.00% -
EY 3.19 1.56 1.04 1.66 1.73 2.01 0.00 -
  YoY % 104.49% 50.00% -37.35% -4.05% -13.93% 0.00% -
  Horiz. % 158.71% 77.61% 51.74% 82.59% 86.07% 100.00% -
DY 2.05 1.03 1.31 0.99 1.01 0.00 0.00 -
  YoY % 99.03% -21.37% 32.32% -1.98% 0.00% 0.00% -
  Horiz. % 202.97% 101.98% 129.70% 98.02% 100.00% - -
P/NAPS 4.57 5.80 5.28 4.91 6.01 5.29 0.00 -
  YoY % -21.21% 9.85% 7.54% -18.30% 13.61% 0.00% -
  Horiz. % 86.39% 109.64% 99.81% 92.82% 113.61% 100.00% -
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 13/03/19 12/03/18 14/03/17 11/03/16 09/03/15 10/03/14 - -
Price 2.2400 2.0200 2.0400 2.1900 3.6400 1.8600 0.0000 -
P/RPS 3.34 4.17 6.90 4.79 7.59 4.27 0.00 -
  YoY % -19.90% -39.57% 44.05% -36.89% 77.75% 0.00% -
  Horiz. % 78.22% 97.66% 161.59% 112.18% 177.75% 100.00% -
P/EPS 32.09 57.64 93.15 60.83 63.41 47.94 0.00 -
  YoY % -44.33% -38.12% 53.13% -4.07% 32.27% 0.00% -
  Horiz. % 66.94% 120.23% 194.31% 126.89% 132.27% 100.00% -
EY 3.12 1.73 1.07 1.64 1.58 2.09 0.00 -
  YoY % 80.35% 61.68% -34.76% 3.80% -24.40% 0.00% -
  Horiz. % 149.28% 82.78% 51.20% 78.47% 75.60% 100.00% -
DY 2.01 1.14 1.35 0.98 0.92 0.00 0.00 -
  YoY % 76.32% -15.56% 37.76% 6.52% 0.00% 0.00% -
  Horiz. % 218.48% 123.91% 146.74% 106.52% 100.00% - -
P/NAPS 4.68 5.23 5.13 4.96 6.61 5.09 0.00 -
  YoY % -10.52% 1.95% 3.43% -24.96% 29.86% 0.00% -
  Horiz. % 91.94% 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.
 


 

253  489  495  651 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.345-0.015 
 SAPNRG-WA 0.13-0.015 
 ARMADA 0.19-0.01 
 MTRONIC 0.09+0.015 
 PERDANA 0.39-0.055 
 PUC 0.095-0.01 
 EDEN 0.14+0.015 
 HUAAN 0.255-0.005 
 VELESTO 0.285-0.02 
 HSI-H6G 0.355-0.02 
Partners & Brokers