[BAUTO] QoQ Annualized Quarter Result on 31-Jan-2017 [#3]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

14-Mar-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Jan-2017 [#3]

Profit Trend

QoQ- -10.0%

YoY- -33.85%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Annualized Quarter Result
Revenue	1,725,870	1,564,912	1,659,502	1,740,626	1,933,574	1,974,464	2,095,391	-12.10%
YoY %	10.29%	-5.70%	-4.66%	-9.98%	-2.07%	-5.77%	-	-
Horiz. %	82.37%	74.68%	79.20%	83.07%	92.28%	94.23%	100.00%	-
PBT	132,654	126,892	176,570	191,906	209,918	234,292	278,257	-38.89%
YoY %	4.54%	-28.14%	-7.99%	-8.58%	-10.40%	-15.80%	-	-
Horiz. %	47.67%	45.60%	63.46%	68.97%	75.44%	84.20%	100.00%	-
Tax	-35,330	-34,260	-43,110	-48,161	-51,156	-57,296	-67,897	-35.22%
YoY %	-3.12%	20.53%	10.49%	5.85%	10.72%	15.61%	-	-
Horiz. %	52.03%	50.46%	63.49%	70.93%	75.34%	84.39%	100.00%	-
NP	97,324	92,632	133,460	143,745	158,762	176,996	210,360	-40.09%
YoY %	5.07%	-30.59%	-7.16%	-9.46%	-10.30%	-15.86%	-	-
Horiz. %	46.27%	44.03%	63.44%	68.33%	75.47%	84.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	84,816	80,828	119,054	129,124	143,476	164,444	197,629	-43.01%
YoY %	4.93%	-32.11%	-7.80%	-10.00%	-12.75%	-16.79%	-	-
Horiz. %	42.92%	40.90%	60.24%	65.34%	72.60%	83.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.63%	27.00%	24.42%	25.10%	24.37%	24.45%	24.40%	-
YoY %	-1.37%	10.57%	-2.71%	3.00%	-0.33%	0.20%	-	-
Horiz. %	109.14%	110.66%	100.08%	102.87%	99.88%	100.20%	100.00%	-
Total Cost	1,628,546	1,472,280	1,526,042	1,596,881	1,774,812	1,797,468	1,885,031	-9.26%
YoY %	10.61%	-3.52%	-4.44%	-10.03%	-1.26%	-4.65%	-	-
Horiz. %	86.39%	78.10%	80.96%	84.71%	94.15%	95.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	428,689	427,002	443,266	455,563	457,129	457,030	529,439	-13.09%
YoY %	0.40%	-3.67%	-2.70%	-0.34%	0.02%	-13.68%	-	-
Horiz. %	80.97%	80.65%	83.72%	86.05%	86.34%	86.32%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Dividend
Div	71,448	69,281	133,749	129,888	131,787	137,418	192,876	-48.32%
YoY %	3.13%	-48.20%	2.97%	-1.44%	-4.10%	-28.75%	-	-
Horiz. %	37.04%	35.92%	69.34%	67.34%	68.33%	71.25%	100.00%	-
Div Payout %	84.24%	85.71%	112.34%	100.59%	91.85%	83.57%	97.60%	-
YoY %	-1.72%	-23.70%	11.68%	9.52%	9.91%	-14.38%	-	-
Horiz. %	86.31%	87.82%	115.10%	103.06%	94.11%	85.62%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Equity
Net Worth	428,689	427,002	443,266	455,563	457,129	457,030	529,439	-13.09%
YoY %	0.40%	-3.67%	-2.70%	-0.34%	0.02%	-13.68%	-	-
Horiz. %	80.97%	80.65%	83.72%	86.05%	86.34%	86.32%	100.00%	-
NOSH	1,152,391	1,154,685	1,148,061	1,146,071	1,145,974	1,145,153	1,141,279	0.64%
YoY %	-0.20%	0.58%	0.17%	0.01%	0.07%	0.34%	-	-
Horiz. %	100.97%	101.17%	100.59%	100.42%	100.41%	100.34%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Ratio Analysis
NP Margin	5.64%	5.92%	8.04%	8.26%	8.21%	8.96%	10.04%	-
YoY %	-4.73%	-26.37%	-2.66%	0.61%	-8.37%	-10.76%	-	-
Horiz. %	56.18%	58.96%	80.08%	82.27%	81.77%	89.24%	100.00%	-
ROE	19.78%	18.93%	26.86%	28.34%	31.39%	35.98%	37.33%	-
YoY %	4.49%	-29.52%	-5.22%	-9.72%	-12.76%	-3.62%	-	-
Horiz. %	52.99%	50.71%	71.95%	75.92%	84.09%	96.38%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Per Share
RPS	149.76	135.53	144.55	151.88	168.73	172.42	183.60	-12.66%
YoY %	10.50%	-6.24%	-4.83%	-9.99%	-2.14%	-6.09%	-	-
Horiz. %	81.57%	73.82%	78.73%	82.72%	91.90%	93.91%	100.00%	-
EPS	7.36	7.00	10.37	11.27	12.52	14.36	17.32	-43.38%
YoY %	5.14%	-32.50%	-7.99%	-9.98%	-12.81%	-17.09%	-	-
Horiz. %	42.49%	40.42%	59.87%	65.07%	72.29%	82.91%	100.00%	-
DPS	6.20	6.00	11.65	11.33	11.50	12.00	16.90	-48.65%
YoY %	3.33%	-48.50%	2.82%	-1.48%	-4.17%	-28.99%	-	-
Horiz. %	36.69%	35.50%	68.93%	67.04%	68.05%	71.01%	100.00%	-
NAPS	0.372	0.3698	0.3861	0.3975	0.3989	0.3991	0.4639	-13.65%
YoY %	0.59%	-4.22%	-2.87%	-0.35%	-0.05%	-13.97%	-	-
Horiz. %	80.19%	79.72%	83.23%	85.69%	85.99%	86.03%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,146,347
RPS	147.39	133.65	141.72	148.65	165.13	168.62	178.95	-12.10%
YoY %	10.28%	-5.69%	-4.66%	-9.98%	-2.07%	-5.77%	-	-
Horiz. %	82.36%	74.69%	79.20%	83.07%	92.28%	94.23%	100.00%	-
EPS	7.24	6.90	10.17	11.03	12.25	14.04	16.88	-43.03%
YoY %	4.93%	-32.15%	-7.80%	-9.96%	-12.75%	-16.82%	-	-
Horiz. %	42.89%	40.88%	60.25%	65.34%	72.57%	83.18%	100.00%	-
DPS	6.10	5.92	11.42	11.09	11.25	11.74	16.47	-48.33%
YoY %	3.04%	-48.16%	2.98%	-1.42%	-4.17%	-28.72%	-	-
Horiz. %	37.04%	35.94%	69.34%	67.33%	68.31%	71.28%	100.00%	-
NAPS	0.3661	0.3647	0.3786	0.3891	0.3904	0.3903	0.4522	-13.10%
YoY %	0.38%	-3.67%	-2.70%	-0.33%	0.03%	-13.69%	-	-
Horiz. %	80.96%	80.65%	83.72%	86.05%	86.33%	86.31%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	-
Price	2.04	1.96	2.15	2.10	2.28	2.34	2.20	-
P/RPS	1.36	1.45	1.49	1.38	1.35	1.36	1.20	8.67%
YoY %	-6.21%	-2.68%	7.97%	2.22%	-0.74%	13.33%	-	-
Horiz. %	113.33%	120.83%	124.17%	115.00%	112.50%	113.33%	100.00%	-
P/EPS	27.72	28.00	20.73	18.64	18.21	16.30	12.70	68.02%
YoY %	-1.00%	35.07%	11.21%	2.36%	11.72%	28.35%	-	-
Horiz. %	218.27%	220.47%	163.23%	146.77%	143.39%	128.35%	100.00%	-
EY	3.61	3.57	4.82	5.37	5.49	6.14	7.87	-40.43%
YoY %	1.12%	-25.93%	-10.24%	-2.19%	-10.59%	-21.98%	-	-
Horiz. %	45.87%	45.36%	61.25%	68.23%	69.76%	78.02%	100.00%	-
DY	3.04	3.06	5.42	5.40	5.04	5.13	7.68	-45.99%
YoY %	-0.65%	-43.54%	0.37%	7.14%	-1.75%	-33.20%	-	-
Horiz. %	39.58%	39.84%	70.57%	70.31%	65.62%	66.80%	100.00%	-
P/NAPS	5.48	5.30	5.57	5.28	5.72	5.86	4.74	10.12%
YoY %	3.40%	-4.85%	5.49%	-7.69%	-2.39%	23.63%	-	-
Horiz. %	115.61%	111.81%	117.51%	111.39%	120.68%	123.63%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Announcement Date
Date	08/12/17	11/09/17	13/06/17	14/03/17	08/12/16	08/09/16	13/06/16	-
Price	2.16	2.14	2.02	2.04	2.12	2.25	2.28	-
P/RPS	1.44	1.58	1.40	1.34	1.26	1.30	1.24	10.45%
YoY %	-8.86%	12.86%	4.48%	6.35%	-3.08%	4.84%	-	-
Horiz. %	116.13%	127.42%	112.90%	108.06%	101.61%	104.84%	100.00%	-
P/EPS	29.35	30.57	19.48	18.11	16.93	15.67	13.17	70.36%
YoY %	-3.99%	56.93%	7.56%	6.97%	8.04%	18.98%	-	-
Horiz. %	222.85%	232.12%	147.91%	137.51%	128.55%	118.98%	100.00%	-
EY	3.41	3.27	5.13	5.52	5.91	6.38	7.59	-41.25%
YoY %	4.28%	-36.26%	-7.07%	-6.60%	-7.37%	-15.94%	-	-
Horiz. %	44.93%	43.08%	67.59%	72.73%	77.87%	84.06%	100.00%	-
DY	2.87	2.80	5.77	5.56	5.42	5.33	7.41	-46.77%
YoY %	2.50%	-51.47%	3.78%	2.58%	1.69%	-28.07%	-	-
Horiz. %	38.73%	37.79%	77.87%	75.03%	73.14%	71.93%	100.00%	-
P/NAPS	5.81	5.79	5.23	5.13	5.31	5.64	4.91	11.83%
YoY %	0.35%	10.71%	1.95%	-3.39%	-5.85%	14.87%	-	-
Horiz. %	118.33%	117.92%	106.52%	104.48%	108.15%	114.87%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

New IPO: FEYTECH HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-05-06 15:25:00

EMA 5

5 Mins

BUY

2024-05-06 15:25:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-06 15:00:00

EMA 5

5 Mins

SELL

2024-05-06 14:55:00

EMA 5

5 Mins

BUY

2024-05-06 14:45:00

EMA 5

5 Mins

SELL

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

313

PTRANS

PERAK TRANSIT BERHAD

312

HLIND

HONG LEONG INDUSTRIES BHD

303

YTLPOWR

YTL POWER INTERNATIONAL BHD

242

MYEG

MY E.G. SERVICES BHD

167

YTL

YTL CORPORATION BHD

165

SNS

SNS NETWORK TECHNOLOGY BERHAD

157

PBBANK

PUBLIC BANK BHD

153

GENTING

GENTING BHD

137

Daily Stocks

HSI-CXG

0.17

0.00

270,903,800

HSI-HUT

0.205

-0.025

176,840,600

SNS

0.48

+0.085

161,575,400

ICONIC-WA

0.045

+0.005

129,173,300

INGENIEU

0.11

-0.005

122,693,600

ICONIC

0.115

+0.01

86,463,000

SENDAI

0.465

+0.075

74,785,500

DNEX

0.425

+0.025

67,884,800

MYEG

0.91

-0.01

61,850,700

HSI-HS2

0.11

-0.01

49,004,200

More active Stocks

NIKKEI-CF

1.60

+0.30

3,000

SAM

5.40

+0.24

3,022,700

F&N

32.22

+0.22

103,500

ALLIANZ

21.40

+0.22

4,700

PBA

2.17

+0.21

3,674,800

FRONTKN

4.12

+0.19

5,288,100

CHINAETF-MYR

4.88

+0.18

94,200

HTPADU

2.25

+0.17

3,841,300

CHGP

2.33

+0.17

1,340,900

HUMEIND

3.14

+0.16

2,619,000

More gainer Stocks

NESTLE

128.00

-0.30

4,600

AJI

20.06

-0.24

507,200

PETDAG

21.64

-0.22

32,700

HEIM

23.24

-0.16

37,500

PERTAMA

2.34

-0.15

8,582,000

TAANN

3.96

-0.13

815,100

CHINTEK

7.40

-0.13

106,100

KLK

23.02

-0.12

578,200

KUAISHO-C17

0.08

-0.12

58,800

LPI

12.26

-0.12

35,000

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