[BAUTO] QoQ Annualized Quarter Result on 31-Jan-2015 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
09-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- -6.04%
YoY- 90.07%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 2,109,902 2,050,180 1,830,443 1,874,045 2,033,546 2,031,804 1,448,873 28.38%
PBT 294,478 294,156 298,971 298,229 315,002 305,872 181,583 37.91%
Tax -72,698 -74,036 -79,486 -77,549 -80,952 -76,284 -45,860 35.84%
NP 221,780 220,120 219,485 220,680 234,050 229,588 135,723 38.60%
-
NP to SH 210,532 208,812 212,374 213,528 227,246 224,404 132,359 36.14%
-
Tax Rate 24.69% 25.17% 26.59% 26.00% 25.70% 24.94% 25.26% -
Total Cost 1,888,122 1,830,060 1,610,958 1,653,365 1,799,496 1,802,216 1,313,150 27.30%
-
Net Worth 491,697 460,936 336,719 444,867 418,611 374,383 324,529 31.81%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 108,228 102,582 118,232 92,697 84,853 64,576 39,798 94.47%
Div Payout % 51.41% 49.13% 55.67% 43.41% 37.34% 28.78% 30.07% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 491,697 460,936 336,719 444,867 418,611 374,383 324,529 31.81%
NOSH 1,139,242 1,139,803 809,812 808,409 808,129 807,208 758,069 31.10%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 10.51% 10.74% 11.99% 11.78% 11.51% 11.30% 9.37% -
ROE 42.82% 45.30% 63.07% 48.00% 54.29% 59.94% 40.78% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 185.20 179.87 226.03 231.82 251.64 251.71 191.13 -2.07%
EPS 18.48 18.32 18.74 26.41 28.12 27.80 17.46 3.84%
DPS 9.50 9.00 14.60 11.47 10.50 8.00 5.25 48.33%
NAPS 0.4316 0.4044 0.4158 0.5503 0.518 0.4638 0.4281 0.54%
Adjusted Per Share Value based on latest NOSH - 810,505
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 180.00 174.90 156.16 159.88 173.48 173.34 123.61 28.38%
EPS 17.96 17.81 18.12 18.22 19.39 19.14 11.29 36.15%
DPS 9.23 8.75 10.09 7.91 7.24 5.51 3.40 94.24%
NAPS 0.4195 0.3932 0.2873 0.3795 0.3571 0.3194 0.2769 31.80%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 2.10 2.60 4.04 3.31 3.51 2.58 2.08 -
P/RPS 1.13 1.45 1.79 1.43 1.39 1.02 1.09 2.42%
P/EPS 11.36 14.19 15.41 12.53 12.48 9.28 11.91 -3.09%
EY 8.80 7.05 6.49 7.98 8.01 10.78 8.39 3.22%
DY 4.52 3.46 3.61 3.46 2.99 3.10 2.52 47.46%
P/NAPS 4.87 6.43 9.72 6.01 6.78 5.56 4.86 0.13%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 10/12/15 10/09/15 11/06/15 09/03/15 08/12/14 08/09/14 11/06/14 -
Price 2.12 2.13 3.55 3.64 3.31 2.90 2.31 -
P/RPS 1.14 1.18 1.57 1.57 1.32 1.15 1.21 -3.88%
P/EPS 11.47 11.63 13.54 13.78 11.77 10.43 13.23 -9.05%
EY 8.72 8.60 7.39 7.26 8.50 9.59 7.56 9.95%
DY 4.48 4.23 4.11 3.15 3.17 2.76 2.27 57.14%
P/NAPS 4.91 5.27 8.54 6.61 6.39 6.25 5.40 -6.12%

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