[BAUTO] QoQ Annualized Quarter Result on 31-Jul-2018 [#1]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

13-Sep-2018

Admission Sponsor

Sponsor

Financial Year

30-Apr-2019

Quarter

31-Jul-2018 [#1]

Profit Trend

QoQ- 43.58%

YoY- 148.81%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Annualized Quarter Result
Revenue	2,492,121	2,605,125	2,351,428	1,941,584	1,992,926	1,896,442	1,725,870	27.83%
YoY %	-4.34%	10.79%	21.11%	-2.58%	5.09%	9.88%	-	-
Horiz. %	144.40%	150.95%	136.25%	112.50%	115.47%	109.88%	100.00%	-
PBT	342,257	352,865	323,656	268,976	197,234	164,750	132,654	88.44%
YoY %	-3.01%	9.02%	20.33%	36.37%	19.72%	24.20%	-	-
Horiz. %	258.01%	266.00%	243.99%	202.77%	148.68%	124.20%	100.00%	-
Tax	-74,235	-75,753	-71,232	-62,604	-46,116	-40,806	-35,330	64.27%
YoY %	2.00%	-6.35%	-13.78%	-35.75%	-13.01%	-15.50%	-	-
Horiz. %	210.12%	214.42%	201.62%	177.20%	130.53%	115.50%	100.00%	-
NP	268,022	277,112	252,424	206,372	151,118	123,944	97,324	96.83%
YoY %	-3.28%	9.78%	22.32%	36.56%	21.92%	27.35%	-	-
Horiz. %	275.39%	284.73%	259.36%	212.05%	155.27%	127.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	265,265	273,610	248,390	201,112	140,067	110,506	84,816	114.30%
YoY %	-3.05%	10.15%	23.51%	43.58%	26.75%	30.29%	-	-
Horiz. %	312.75%	322.59%	292.86%	237.12%	165.14%	130.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.69%	21.47%	22.01%	23.27%	23.38%	24.77%	26.63%	-
YoY %	1.02%	-2.45%	-5.41%	-0.47%	-5.61%	-6.98%	-	-
Horiz. %	81.45%	80.62%	82.65%	87.38%	87.80%	93.02%	100.00%	-
Total Cost	2,224,099	2,328,013	2,099,004	1,735,212	1,841,808	1,772,498	1,628,546	23.16%
YoY %	-4.46%	10.91%	20.97%	-5.79%	3.91%	8.84%	-	-
Horiz. %	136.57%	142.95%	128.89%	106.55%	113.10%	108.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	566,378	555,926	515,793	474,137	474,896	445,792	428,689	20.46%
YoY %	1.88%	7.78%	8.79%	-0.16%	6.53%	3.99%	-	-
Horiz. %	132.12%	129.68%	120.32%	110.60%	110.78%	103.99%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Dividend
Div	246,579	166,352	145,146	116,068	120,080	83,153	71,448	128.89%
YoY %	48.23%	14.61%	25.05%	-3.34%	44.41%	16.38%	-	-
Horiz. %	345.12%	232.83%	203.15%	162.45%	168.07%	116.38%	100.00%	-
Div Payout %	92.96%	60.80%	58.44%	57.71%	85.73%	75.25%	84.24%	-
YoY %	52.89%	4.04%	1.26%	-32.68%	13.93%	-10.67%	-	-
Horiz. %	110.35%	72.17%	69.37%	68.51%	101.77%	89.33%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Equity
Net Worth	566,378	555,926	515,793	474,137	474,896	445,792	428,689	20.46%
YoY %	1.88%	7.78%	8.79%	-0.16%	6.53%	3.99%	-	-
Horiz. %	132.12%	129.68%	120.32%	110.60%	110.78%	103.99%	100.00%	-
NOSH	1,163,153	1,162,973	1,162,374	1,162,008	1,161,425	1,160,383	1,152,391	0.62%
YoY %	0.02%	0.05%	0.03%	0.05%	0.09%	0.69%	-	-
Horiz. %	100.93%	100.92%	100.87%	100.83%	100.78%	100.69%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Ratio Analysis
NP Margin	10.75%	10.64%	10.73%	10.63%	7.58%	6.54%	5.64%	-
YoY %	1.03%	-0.84%	0.94%	40.24%	15.90%	15.96%	-	-
Horiz. %	190.60%	188.65%	190.25%	188.48%	134.40%	115.96%	100.00%	-
ROE	46.84%	49.22%	48.16%	42.42%	29.49%	24.79%	19.78%	-
YoY %	-4.84%	2.20%	13.53%	43.85%	18.96%	25.33%	-	-
Horiz. %	236.80%	248.84%	243.48%	214.46%	149.09%	125.33%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Per Share
RPS	214.77	224.46	202.50	167.28	172.60	164.21	149.76	27.25%
YoY %	-4.32%	10.84%	21.05%	-3.08%	5.11%	9.65%	-	-
Horiz. %	143.41%	149.88%	135.22%	111.70%	115.25%	109.65%	100.00%	-
EPS	22.86	23.57	21.40	17.32	12.13	9.59	7.36	113.32%
YoY %	-3.01%	10.14%	23.56%	42.79%	26.49%	30.30%	-	-
Horiz. %	310.60%	320.24%	290.76%	235.33%	164.81%	130.30%	100.00%	-
DPS	21.25	14.33	12.50	10.00	10.40	7.20	6.20	127.83%
YoY %	48.29%	14.64%	25.00%	-3.85%	44.44%	16.13%	-	-
Horiz. %	342.74%	231.13%	201.61%	161.29%	167.74%	116.13%	100.00%	-
NAPS	0.4881	0.479	0.4442	0.4085	0.4113	0.386	0.372	19.91%
YoY %	1.90%	7.83%	8.74%	-0.68%	6.55%	3.76%	-	-
Horiz. %	131.21%	128.76%	119.41%	109.81%	110.56%	103.76%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,162,008
RPS	212.83	222.48	200.82	165.82	170.20	161.96	147.39	27.84%
YoY %	-4.34%	10.79%	21.11%	-2.57%	5.09%	9.89%	-	-
Horiz. %	144.40%	150.95%	136.25%	112.50%	115.48%	109.89%	100.00%	-
EPS	22.65	23.37	21.21	17.18	11.96	9.44	7.24	114.35%
YoY %	-3.08%	10.18%	23.46%	43.65%	26.69%	30.39%	-	-
Horiz. %	312.85%	322.79%	292.96%	237.29%	165.19%	130.39%	100.00%	-
DPS	21.06	14.21	12.40	9.91	10.26	7.10	6.10	128.94%
YoY %	48.21%	14.60%	25.13%	-3.41%	44.51%	16.39%	-	-
Horiz. %	345.25%	232.95%	203.28%	162.46%	168.20%	116.39%	100.00%	-
NAPS	0.4837	0.4748	0.4405	0.4049	0.4056	0.3807	0.3661	20.46%
YoY %	1.87%	7.79%	8.79%	-0.17%	6.54%	3.99%	-	-
Horiz. %	132.12%	129.69%	120.32%	110.60%	110.79%	103.99%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	-
Price	2.40	2.19	1.90	2.18	2.22	2.24	2.04	-
P/RPS	1.12	0.98	0.94	1.30	1.29	1.36	1.36	-12.17%
YoY %	14.29%	4.26%	-27.69%	0.78%	-5.15%	0.00%	-	-
Horiz. %	82.35%	72.06%	69.12%	95.59%	94.85%	100.00%	100.00%	-
P/EPS	10.50	9.29	8.88	12.58	18.30	23.41	27.72	-47.74%
YoY %	13.02%	4.62%	-29.41%	-31.26%	-21.83%	-15.55%	-	-
Horiz. %	37.88%	33.51%	32.03%	45.38%	66.02%	84.45%	100.00%	-
EY	9.53	10.76	11.26	7.95	5.46	4.27	3.61	91.35%
YoY %	-11.43%	-4.44%	41.64%	45.60%	27.87%	18.28%	-	-
Horiz. %	263.99%	298.06%	311.91%	220.22%	151.25%	118.28%	100.00%	-
DY	8.85	6.54	6.58	4.59	4.68	3.21	3.04	104.28%
YoY %	35.32%	-0.61%	43.36%	-1.92%	45.79%	5.59%	-	-
Horiz. %	291.12%	215.13%	216.45%	150.99%	153.95%	105.59%	100.00%	-
P/NAPS	4.92	4.57	4.28	5.34	5.40	5.80	5.48	-6.95%
YoY %	7.66%	6.78%	-19.85%	-1.11%	-6.90%	5.84%	-	-
Horiz. %	89.78%	83.39%	78.10%	97.45%	98.54%	105.84%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Price Multiplier on Announcement Date
Date	12/06/19	13/03/19	12/12/18	13/09/18	12/06/18	12/03/18	08/12/17	-
Price	2.40	2.24	2.12	2.07	2.33	2.02	2.16	-
P/RPS	1.12	1.00	1.05	1.24	1.35	1.23	1.44	-15.46%
YoY %	12.00%	-4.76%	-15.32%	-8.15%	9.76%	-14.58%	-	-
Horiz. %	77.78%	69.44%	72.92%	86.11%	93.75%	85.42%	100.00%	-
P/EPS	10.50	9.50	9.91	11.95	19.21	21.11	29.35	-49.69%
YoY %	10.53%	-4.14%	-17.07%	-37.79%	-9.00%	-28.07%	-	-
Horiz. %	35.78%	32.37%	33.76%	40.72%	65.45%	71.93%	100.00%	-
EY	9.53	10.52	10.09	8.37	5.21	4.74	3.41	98.78%
YoY %	-9.41%	4.26%	20.55%	60.65%	9.92%	39.00%	-	-
Horiz. %	279.47%	308.50%	295.89%	245.45%	152.79%	139.00%	100.00%	-
DY	8.85	6.40	5.90	4.83	4.46	3.56	2.87	112.29%
YoY %	38.28%	8.47%	22.15%	8.30%	25.28%	24.04%	-	-
Horiz. %	308.36%	223.00%	205.57%	168.29%	155.40%	124.04%	100.00%	-
P/NAPS	4.92	4.68	4.77	5.07	5.66	5.23	5.81	-10.51%
YoY %	5.13%	-1.89%	-5.92%	-10.42%	8.22%	-9.98%	-	-
Horiz. %	84.68%	80.55%	82.10%	87.26%	97.42%	90.02%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-02 16:20:00

EMA 5

10 Mins

SELL

2024-05-02 16:05:00

EMA 5

5 Mins

SELL

2024-05-02 16:00:00

ADX

Hourly

BUY

2024-05-02 15:45:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-02 15:30:00

EMA 5

10 Mins

BUY

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

PTRANS

PERAK TRANSIT BERHAD

357

MPI

MALAYSIAN PACIFIC INDUSTRIES

348

HLIND

HONG LEONG INDUSTRIES BHD

338

YTLPOWR

YTL POWER INTERNATIONAL BHD

296

MYEG

MY E.G. SERVICES BHD

258

CAPITALA

CAPITAL A BERHAD

207

PBBANK

PUBLIC BANK BHD

192

MAYBANK

MALAYAN BANKING BHD

173

SAPNRG

SAPURA ENERGY BERHAD

172

Daily Stocks

HSI-CVZ

0.225

+0.055

247,955,200

HSI-HUF

0.045

-0.04

227,779,400

INIX-OR

0.02

0.00

141,839,900

MYEG

0.905

-0.03

94,386,600

ICONIC-WA

0.04

-0.005

79,476,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUN

0.13

-0.05

74,499,500

HSI-HUQ

0.06

-0.035

69,315,600

BPURI

0.075

0.00

58,643,300

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

33.70

+0.84

26,200

NESTLE

127.90

+0.70

234,600

AJI

19.74

+0.32

48,000

HSI-CXJ

0.50

+0.31

10,000

GESHEN

4.19

+0.30

584,300

LPI

12.30

+0.30

257,900

ARKA

1.76

+0.28

136,900

ATECH

3.00

+0.24

4,738,200

ALLIANZ

21.28

+0.24

57,500

CVIEW

1.51

+0.23

285,800

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

ORIENT

6.97

-0.18

1,220,900

KOMARK-WD

0.025

-0.155

3,100

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.47

-0.13

653,300

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

HIBISCS

2.62

-0.10

5,395,500

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