[BAUTO] QoQ Annualized Quarter Result on 31-Oct-2014 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
08-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 1.27%
YoY- 111.64%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 2,050,180 1,830,443 1,874,045 2,033,546 2,031,804 1,448,873 1,405,197 28.72%
PBT 294,156 298,971 298,229 315,002 305,872 181,583 156,230 52.65%
Tax -74,036 -79,486 -77,549 -80,952 -76,284 -45,860 -40,788 48.96%
NP 220,120 219,485 220,680 234,050 229,588 135,723 115,442 53.94%
-
NP to SH 208,812 212,374 213,528 227,246 224,404 132,359 112,341 51.34%
-
Tax Rate 25.17% 26.59% 26.00% 25.70% 24.94% 25.26% 26.11% -
Total Cost 1,830,060 1,610,958 1,653,365 1,799,496 1,802,216 1,313,150 1,289,754 26.35%
-
Net Worth 460,936 336,719 444,867 418,611 374,383 324,529 271,029 42.61%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 102,582 118,232 92,697 84,853 64,576 39,798 17,321 228.40%
Div Payout % 49.13% 55.67% 43.41% 37.34% 28.78% 30.07% 15.42% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 460,936 336,719 444,867 418,611 374,383 324,529 271,029 42.61%
NOSH 1,139,803 809,812 808,409 808,129 807,208 758,069 742,343 33.19%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 10.74% 11.99% 11.78% 11.51% 11.30% 9.37% 8.22% -
ROE 45.30% 63.07% 48.00% 54.29% 59.94% 40.78% 41.45% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 179.87 226.03 231.82 251.64 251.71 191.13 189.29 -3.35%
EPS 18.32 18.74 26.41 28.12 27.80 17.46 15.13 13.64%
DPS 9.00 14.60 11.47 10.50 8.00 5.25 2.33 146.79%
NAPS 0.4044 0.4158 0.5503 0.518 0.4638 0.4281 0.3651 7.07%
Adjusted Per Share Value based on latest NOSH - 807,893
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 175.09 156.32 160.05 173.67 173.52 123.74 120.01 28.72%
EPS 17.83 18.14 18.24 19.41 19.16 11.30 9.59 51.37%
DPS 8.76 10.10 7.92 7.25 5.51 3.40 1.48 228.27%
NAPS 0.3936 0.2876 0.3799 0.3575 0.3197 0.2772 0.2315 42.59%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 2.60 4.04 3.31 3.51 2.58 2.08 1.93 -
P/RPS 1.45 1.79 1.43 1.39 1.02 1.09 1.02 26.51%
P/EPS 14.19 15.41 12.53 12.48 9.28 11.91 12.75 7.41%
EY 7.05 6.49 7.98 8.01 10.78 8.39 7.84 -6.85%
DY 3.46 3.61 3.46 2.99 3.10 2.52 1.21 101.85%
P/NAPS 6.43 9.72 6.01 6.78 5.56 4.86 5.29 13.93%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 10/09/15 11/06/15 09/03/15 08/12/14 08/09/14 11/06/14 10/03/14 -
Price 2.13 3.55 3.64 3.31 2.90 2.31 1.86 -
P/RPS 1.18 1.57 1.57 1.32 1.15 1.21 0.98 13.21%
P/EPS 11.63 13.54 13.78 11.77 10.43 13.23 12.29 -3.62%
EY 8.60 7.39 7.26 8.50 9.59 7.56 8.14 3.74%
DY 4.23 4.11 3.15 3.17 2.76 2.27 1.25 125.90%
P/NAPS 5.27 8.54 6.61 6.39 6.25 5.40 5.09 2.35%

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