[BAUTO] QoQ Annualized Quarter Result on 30-Apr-2015 [#4]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

11-Jun-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2015

Quarter

30-Apr-2015 [#4]

Profit Trend

QoQ- -0.54%

YoY- 60.45%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Annualized Quarter Result
Revenue	2,103,374	2,109,902	2,050,180	1,830,443	1,874,045	2,033,546	2,031,804	2.32%
YoY %	-0.31%	2.91%	12.00%	-2.33%	-7.84%	0.09%	-	-
Horiz. %	103.52%	103.84%	100.90%	90.09%	92.24%	100.09%	100.00%	-
PBT	273,949	294,478	294,156	298,971	298,229	315,002	305,872	-7.06%
YoY %	-6.97%	0.11%	-1.61%	0.25%	-5.32%	2.98%	-	-
Horiz. %	89.56%	96.27%	96.17%	97.74%	97.50%	102.98%	100.00%	-
Tax	-67,392	-72,698	-74,036	-79,486	-77,549	-80,952	-76,284	-7.90%
YoY %	7.30%	1.81%	6.86%	-2.50%	4.20%	-6.12%	-	-
Horiz. %	88.34%	95.30%	97.05%	104.20%	101.66%	106.12%	100.00%	-
NP	206,557	221,780	220,120	219,485	220,680	234,050	229,588	-6.78%
YoY %	-6.86%	0.75%	0.29%	-0.54%	-5.71%	1.94%	-	-
Horiz. %	89.97%	96.60%	95.88%	95.60%	96.12%	101.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	195,192	210,532	208,812	212,374	213,528	227,246	224,404	-8.85%
YoY %	-7.29%	0.82%	-1.68%	-0.54%	-6.04%	1.27%	-	-
Horiz. %	86.98%	93.82%	93.05%	94.64%	95.15%	101.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.60%	24.69%	25.17%	26.59%	26.00%	25.70%	24.94%	-
YoY %	-0.36%	-1.91%	-5.34%	2.27%	1.17%	3.05%	-	-
Horiz. %	98.64%	99.00%	100.92%	106.62%	104.25%	103.05%	100.00%	-
Total Cost	1,896,817	1,888,122	1,830,060	1,610,958	1,653,365	1,799,496	1,802,216	3.45%
YoY %	0.46%	3.17%	13.60%	-2.56%	-8.12%	-0.15%	-	-
Horiz. %	105.25%	104.77%	101.54%	89.39%	91.74%	99.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	503,599	491,697	460,936	336,719	444,867	418,611	374,383	21.78%
YoY %	2.42%	6.67%	36.89%	-24.31%	6.27%	11.81%	-	-
Horiz. %	134.51%	131.34%	123.12%	89.94%	118.83%	111.81%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Dividend
Div	104,892	108,228	102,582	118,232	92,697	84,853	64,576	38.05%
YoY %	-3.08%	5.50%	-13.24%	27.55%	9.24%	31.40%	-	-
Horiz. %	162.43%	167.60%	158.85%	183.09%	143.55%	131.40%	100.00%	-
Div Payout %	53.74%	51.41%	49.13%	55.67%	43.41%	37.34%	28.78%	-
YoY %	4.53%	4.64%	-11.75%	28.24%	16.26%	29.74%	-	-
Horiz. %	186.73%	178.63%	170.71%	193.43%	150.83%	129.74%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Equity
Net Worth	503,599	491,697	460,936	336,719	444,867	418,611	374,383	21.78%
YoY %	2.42%	6.67%	36.89%	-24.31%	6.27%	11.81%	-	-
Horiz. %	134.51%	131.34%	123.12%	89.94%	118.83%	111.81%	100.00%	-
NOSH	1,140,140	1,139,242	1,139,803	809,812	808,409	808,129	807,208	25.80%
YoY %	0.08%	-0.05%	40.75%	0.17%	0.03%	0.11%	-	-
Horiz. %	141.24%	141.13%	141.20%	100.32%	100.15%	100.11%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Ratio Analysis
NP Margin	9.82%	10.51%	10.74%	11.99%	11.78%	11.51%	11.30%	-
YoY %	-6.57%	-2.14%	-10.43%	1.78%	2.35%	1.86%	-	-
Horiz. %	86.90%	93.01%	95.04%	106.11%	104.25%	101.86%	100.00%	-
ROE	38.76%	42.82%	45.30%	63.07%	48.00%	54.29%	59.94%	-
YoY %	-9.48%	-5.47%	-28.18%	31.40%	-11.59%	-9.43%	-	-
Horiz. %	64.66%	71.44%	75.58%	105.22%	80.08%	90.57%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Per Share
RPS	184.48	185.20	179.87	226.03	231.82	251.64	251.71	-18.66%
YoY %	-0.39%	2.96%	-20.42%	-2.50%	-7.88%	-0.03%	-	-
Horiz. %	73.29%	73.58%	71.46%	89.80%	92.10%	99.97%	100.00%	-
EPS	17.12	18.48	18.32	18.74	26.41	28.12	27.80	-27.55%
YoY %	-7.36%	0.87%	-2.24%	-29.04%	-6.08%	1.15%	-	-
Horiz. %	61.58%	66.47%	65.90%	67.41%	95.00%	101.15%	100.00%	-
DPS	9.20	9.50	9.00	14.60	11.47	10.50	8.00	9.73%
YoY %	-3.16%	5.56%	-38.36%	27.29%	9.24%	31.25%	-	-
Horiz. %	115.00%	118.75%	112.50%	182.50%	143.38%	131.25%	100.00%	-
NAPS	0.4417	0.4316	0.4044	0.4158	0.5503	0.518	0.4638	-3.19%
YoY %	2.34%	6.73%	-2.74%	-24.44%	6.24%	11.69%	-	-
Horiz. %	95.24%	93.06%	87.19%	89.65%	118.65%	111.69%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Adjusted Per Share Value based on latest NOSH - 812,705
RPS	179.63	180.19	175.09	156.32	160.05	173.67	173.52	2.32%
YoY %	-0.31%	2.91%	12.01%	-2.33%	-7.84%	0.09%	-	-
Horiz. %	103.52%	103.84%	100.90%	90.09%	92.24%	100.09%	100.00%	-
EPS	16.67	17.98	17.83	18.14	18.24	19.41	19.16	-8.84%
YoY %	-7.29%	0.84%	-1.71%	-0.55%	-6.03%	1.30%	-	-
Horiz. %	87.00%	93.84%	93.06%	94.68%	95.20%	101.30%	100.00%	-
DPS	8.96	9.24	8.76	10.10	7.92	7.25	5.51	38.16%
YoY %	-3.03%	5.48%	-13.27%	27.53%	9.24%	31.58%	-	-
Horiz. %	162.61%	167.70%	158.98%	183.30%	143.74%	131.58%	100.00%	-
NAPS	0.4301	0.4199	0.3936	0.2876	0.3799	0.3575	0.3197	21.80%
YoY %	2.43%	6.68%	36.86%	-24.30%	6.27%	11.82%	-	-
Horiz. %	134.53%	131.34%	123.12%	89.96%	118.83%	111.82%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	31/10/14	31/07/14	-
Price	2.17	2.10	2.60	4.04	3.31	3.51	2.58	-
P/RPS	1.18	1.13	1.45	1.79	1.43	1.39	1.02	10.17%
YoY %	4.42%	-22.07%	-18.99%	25.17%	2.88%	36.27%	-	-
Horiz. %	115.69%	110.78%	142.16%	175.49%	140.20%	136.27%	100.00%	-
P/EPS	12.68	11.36	14.19	15.41	12.53	12.48	9.28	23.06%
YoY %	11.62%	-19.94%	-7.92%	22.98%	0.40%	34.48%	-	-
Horiz. %	136.64%	122.41%	152.91%	166.06%	135.02%	134.48%	100.00%	-
EY	7.89	8.80	7.05	6.49	7.98	8.01	10.78	-18.73%
YoY %	-10.34%	24.82%	8.63%	-18.67%	-0.37%	-25.70%	-	-
Horiz. %	73.19%	81.63%	65.40%	60.20%	74.03%	74.30%	100.00%	-
DY	4.24	4.52	3.46	3.61	3.46	2.99	3.10	23.14%
YoY %	-6.19%	30.64%	-4.16%	4.34%	15.72%	-3.55%	-	-
Horiz. %	136.77%	145.81%	111.61%	116.45%	111.61%	96.45%	100.00%	-
P/NAPS	4.91	4.87	6.43	9.72	6.01	6.78	5.56	-7.93%
YoY %	0.82%	-24.26%	-33.85%	61.73%	-11.36%	21.94%	-	-
Horiz. %	88.31%	87.59%	115.65%	174.82%	108.09%	121.94%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Price Multiplier on Announcement Date
Date	11/03/16	10/12/15	10/09/15	11/06/15	09/03/15	08/12/14	08/09/14	-
Price	2.19	2.12	2.13	3.55	3.64	3.31	2.90	-
P/RPS	1.19	1.14	1.18	1.57	1.57	1.32	1.15	2.29%
YoY %	4.39%	-3.39%	-24.84%	0.00%	18.94%	14.78%	-	-
Horiz. %	103.48%	99.13%	102.61%	136.52%	136.52%	114.78%	100.00%	-
P/EPS	12.79	11.47	11.63	13.54	13.78	11.77	10.43	14.52%
YoY %	11.51%	-1.38%	-14.11%	-1.74%	17.08%	12.85%	-	-
Horiz. %	122.63%	109.97%	111.51%	129.82%	132.12%	112.85%	100.00%	-
EY	7.82	8.72	8.60	7.39	7.26	8.50	9.59	-12.68%
YoY %	-10.32%	1.40%	16.37%	1.79%	-14.59%	-11.37%	-	-
Horiz. %	81.54%	90.93%	89.68%	77.06%	75.70%	88.63%	100.00%	-
DY	4.20	4.48	4.23	4.11	3.15	3.17	2.76	32.19%
YoY %	-6.25%	5.91%	2.92%	30.48%	-0.63%	14.86%	-	-
Horiz. %	152.17%	162.32%	153.26%	148.91%	114.13%	114.86%	100.00%	-
P/NAPS	4.96	4.91	5.27	8.54	6.61	6.39	6.25	-14.24%
YoY %	1.02%	-6.83%	-38.29%	29.20%	3.44%	2.24%	-	-
Horiz. %	79.36%	78.56%	84.32%	136.64%	105.76%	102.24%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 24 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

363

PTRANS

PERAK TRANSIT BERHAD

361

HLIND

HONG LEONG INDUSTRIES BHD

358

SAPNRG

SAPURA ENERGY BERHAD

287

DNEX

DAGANG NEXCHANGE BERHAD

242

YTLPOWR

YTL POWER INTERNATIONAL BHD

221

MYEG

MY E.G. SERVICES BHD

194

GENTING

GENTING BHD

179

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

173

Daily Stocks

SAPNRG

0.045

0.00

67,852,200

ICONIC-WA

0.03

+0.01

36,060,700

BJCORP

0.305

+0.02

24,392,900

ICONIC

0.09

0.00

21,814,600

EKOVEST

0.455

-0.005

19,745,300

BJCORP-WC

0.045

+0.005

12,680,800

TAS

0.685

+0.10

9,269,500

HANDAL-WB

0.025

+0.02

9,030,400

EKOVEST-C52

0.05

0.00

8,289,500

TANCO

0.825

-0.005

7,965,700

More active Stocks

AJI

19.50

+0.12

15,700

TAS

0.685

+0.10

9,269,500

TESLA-C3

0.19

+0.09

500

AEONCR

7.33

+0.08

80,900

HEIM

23.08

+0.08

1,400

UTDPLT

26.16

+0.06

37,900

PPB

15.94

+0.06

12,200

MSM-CQ

0.865

+0.055

100

NATGATE

1.79

+0.05

762,600

PLENITU

1.75

+0.05

94,000

More gainer Stocks

NVIDIA-C1

3.99

-0.27

1,400

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

UWC

3.20

-0.08

27,200

PETDAG

21.72

-0.08

200

NIKKEI-CE

0.76

-0.06

6,500

AMAZON-C3

0.09

-0.06

1,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More