[BAUTO] QoQ Annualized Quarter Result on 31-Jan-2014 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
10-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 4.63%
YoY- 206.11%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 2,033,546 2,031,804 1,448,873 1,405,197 1,421,728 1,713,660 1,064,349 53.79%
PBT 315,002 305,872 181,583 156,230 147,262 144,608 69,224 173.84%
Tax -80,952 -76,284 -45,860 -40,788 -36,614 -37,160 -17,211 179.93%
NP 234,050 229,588 135,723 115,442 110,648 107,448 52,013 171.81%
-
NP to SH 227,246 224,404 132,359 112,341 107,374 104,348 50,861 170.53%
-
Tax Rate 25.70% 24.94% 25.26% 26.11% 24.86% 25.70% 24.86% -
Total Cost 1,799,496 1,802,216 1,313,150 1,289,754 1,311,080 1,606,212 1,012,336 46.58%
-
Net Worth 418,611 374,383 324,529 271,029 211,725 0 158,922 90.39%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 84,853 64,576 39,798 17,321 25,188 - - -
Div Payout % 37.34% 28.78% 30.07% 15.42% 23.46% - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 418,611 374,383 324,529 271,029 211,725 0 158,922 90.39%
NOSH 808,129 807,208 758,069 742,343 719,664 720,635 720,410 7.93%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 11.51% 11.30% 9.37% 8.22% 7.78% 6.27% 4.89% -
ROE 54.29% 59.94% 40.78% 41.45% 50.71% 0.00% 32.00% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 251.64 251.71 191.13 189.29 197.55 237.80 147.74 42.48%
EPS 28.12 27.80 17.46 15.13 14.92 14.48 7.06 150.63%
DPS 10.50 8.00 5.25 2.33 3.50 0.00 0.00 -
NAPS 0.518 0.4638 0.4281 0.3651 0.2942 0.00 0.2206 76.39%
Adjusted Per Share Value based on latest NOSH - 787,860
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 173.67 173.52 123.74 120.01 121.42 146.35 90.90 53.79%
EPS 19.41 19.16 11.30 9.59 9.17 8.91 4.34 170.71%
DPS 7.25 5.51 3.40 1.48 2.15 0.00 0.00 -
NAPS 0.3575 0.3197 0.2772 0.2315 0.1808 0.00 0.1357 90.41%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 - - - -
Price 3.51 2.58 2.08 1.93 0.00 0.00 0.00 -
P/RPS 1.39 1.02 1.09 1.02 0.00 0.00 0.00 -
P/EPS 12.48 9.28 11.91 12.75 0.00 0.00 0.00 -
EY 8.01 10.78 8.39 7.84 0.00 0.00 0.00 -
DY 2.99 3.10 2.52 1.21 0.00 0.00 0.00 -
P/NAPS 6.78 5.56 4.86 5.29 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 08/12/14 08/09/14 11/06/14 10/03/14 06/12/13 - - -
Price 3.31 2.90 2.31 1.86 1.71 0.00 0.00 -
P/RPS 1.32 1.15 1.21 0.98 0.87 0.00 0.00 -
P/EPS 11.77 10.43 13.23 12.29 11.46 0.00 0.00 -
EY 8.50 9.59 7.56 8.14 8.73 0.00 0.00 -
DY 3.17 2.76 2.27 1.25 2.05 0.00 0.00 -
P/NAPS 6.39 6.25 5.40 5.09 5.81 0.00 0.00 -

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
Post a Comment