[BAUTO] QoQ Annualized Quarter Result on 31-Jul-2014 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
08-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- 69.54%
YoY- 115.05%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 1,830,443 1,874,045 2,033,546 2,031,804 1,448,873 1,405,197 1,421,728 18.40%
PBT 298,971 298,229 315,002 305,872 181,583 156,230 147,262 60.54%
Tax -79,486 -77,549 -80,952 -76,284 -45,860 -40,788 -36,614 67.89%
NP 219,485 220,680 234,050 229,588 135,723 115,442 110,648 58.07%
-
NP to SH 212,374 213,528 227,246 224,404 132,359 112,341 107,374 57.76%
-
Tax Rate 26.59% 26.00% 25.70% 24.94% 25.26% 26.11% 24.86% -
Total Cost 1,610,958 1,653,365 1,799,496 1,802,216 1,313,150 1,289,754 1,311,080 14.76%
-
Net Worth 336,719 444,867 418,611 374,383 324,529 271,029 211,725 36.36%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 118,232 92,697 84,853 64,576 39,798 17,321 25,188 181.14%
Div Payout % 55.67% 43.41% 37.34% 28.78% 30.07% 15.42% 23.46% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 336,719 444,867 418,611 374,383 324,529 271,029 211,725 36.36%
NOSH 809,812 808,409 808,129 807,208 758,069 742,343 719,664 8.20%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 11.99% 11.78% 11.51% 11.30% 9.37% 8.22% 7.78% -
ROE 63.07% 48.00% 54.29% 59.94% 40.78% 41.45% 50.71% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 226.03 231.82 251.64 251.71 191.13 189.29 197.55 9.42%
EPS 18.74 26.41 28.12 27.80 17.46 15.13 14.92 16.46%
DPS 14.60 11.47 10.50 8.00 5.25 2.33 3.50 159.81%
NAPS 0.4158 0.5503 0.518 0.4638 0.4281 0.3651 0.2942 26.01%
Adjusted Per Share Value based on latest NOSH - 807,208
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 156.16 159.88 173.48 173.34 123.61 119.88 121.29 18.40%
EPS 18.12 18.22 19.39 19.14 11.29 9.58 9.16 57.77%
DPS 10.09 7.91 7.24 5.51 3.40 1.48 2.15 181.10%
NAPS 0.2873 0.3795 0.3571 0.3194 0.2769 0.2312 0.1806 36.38%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 - -
Price 4.04 3.31 3.51 2.58 2.08 1.93 0.00 -
P/RPS 1.79 1.43 1.39 1.02 1.09 1.02 0.00 -
P/EPS 15.41 12.53 12.48 9.28 11.91 12.75 0.00 -
EY 6.49 7.98 8.01 10.78 8.39 7.84 0.00 -
DY 3.61 3.46 2.99 3.10 2.52 1.21 0.00 -
P/NAPS 9.72 6.01 6.78 5.56 4.86 5.29 0.00 -
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 11/06/15 09/03/15 08/12/14 08/09/14 11/06/14 10/03/14 06/12/13 -
Price 3.55 3.64 3.31 2.90 2.31 1.86 1.71 -
P/RPS 1.57 1.57 1.32 1.15 1.21 0.98 0.87 48.38%
P/EPS 13.54 13.78 11.77 10.43 13.23 12.29 11.46 11.79%
EY 7.39 7.26 8.50 9.59 7.56 8.14 8.73 -10.54%
DY 4.11 3.15 3.17 2.76 2.27 1.25 2.05 59.20%
P/NAPS 8.54 6.61 6.39 6.25 5.40 5.09 5.81 29.36%

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