[BAUTO] QoQ Annualized Quarter Result on 31-Oct-2016 [#2]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

08-Dec-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Oct-2016 [#2]

Profit Trend

QoQ- -12.75%

YoY- -31.85%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Annualized Quarter Result
Revenue	1,564,912	1,659,502	1,740,626	1,933,574	1,974,464	2,095,391	2,103,374	-17.90%
YoY %	-5.70%	-4.66%	-9.98%	-2.07%	-5.77%	-0.38%	-	-
Horiz. %	74.40%	78.90%	82.75%	91.93%	93.87%	99.62%	100.00%	-
PBT	126,892	176,570	191,906	209,918	234,292	278,257	273,949	-40.16%
YoY %	-28.14%	-7.99%	-8.58%	-10.40%	-15.80%	1.57%	-	-
Horiz. %	46.32%	64.45%	70.05%	76.63%	85.52%	101.57%	100.00%	-
Tax	-34,260	-43,110	-48,161	-51,156	-57,296	-67,897	-67,392	-36.32%
YoY %	20.53%	10.49%	5.85%	10.72%	15.61%	-0.75%	-	-
Horiz. %	50.84%	63.97%	71.46%	75.91%	85.02%	100.75%	100.00%	-
NP	92,632	133,460	143,745	158,762	176,996	210,360	206,557	-41.43%
YoY %	-30.59%	-7.16%	-9.46%	-10.30%	-15.86%	1.84%	-	-
Horiz. %	44.85%	64.61%	69.59%	76.86%	85.69%	101.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	80,828	119,054	129,124	143,476	164,444	197,629	195,192	-44.47%
YoY %	-32.11%	-7.80%	-10.00%	-12.75%	-16.79%	1.25%	-	-
Horiz. %	41.41%	60.99%	66.15%	73.51%	84.25%	101.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.00%	24.42%	25.10%	24.37%	24.45%	24.40%	24.60%	-
YoY %	10.57%	-2.71%	3.00%	-0.33%	0.20%	-0.81%	-	-
Horiz. %	109.76%	99.27%	102.03%	99.07%	99.39%	99.19%	100.00%	-
Total Cost	1,472,280	1,526,042	1,596,881	1,774,812	1,797,468	1,885,031	1,896,817	-15.55%
YoY %	-3.52%	-4.44%	-10.03%	-1.26%	-4.65%	-0.62%	-	-
Horiz. %	77.62%	80.45%	84.19%	93.57%	94.76%	99.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	427,002	443,266	455,563	457,129	457,030	529,439	503,599	-10.42%
YoY %	-3.67%	-2.70%	-0.34%	0.02%	-13.68%	5.13%	-	-
Horiz. %	84.79%	88.02%	90.46%	90.77%	90.75%	105.13%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Dividend
Div	69,281	133,749	129,888	131,787	137,418	192,876	104,892	-24.17%
YoY %	-48.20%	2.97%	-1.44%	-4.10%	-28.75%	83.88%	-	-
Horiz. %	66.05%	127.51%	123.83%	125.64%	131.01%	183.88%	100.00%	-
Div Payout %	85.71%	112.34%	100.59%	91.85%	83.57%	97.60%	53.74%	-
YoY %	-23.70%	11.68%	9.52%	9.91%	-14.38%	81.62%	-	-
Horiz. %	159.49%	209.04%	187.18%	170.92%	155.51%	181.62%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Equity
Net Worth	427,002	443,266	455,563	457,129	457,030	529,439	503,599	-10.42%
YoY %	-3.67%	-2.70%	-0.34%	0.02%	-13.68%	5.13%	-	-
Horiz. %	84.79%	88.02%	90.46%	90.77%	90.75%	105.13%	100.00%	-
NOSH	1,154,685	1,148,061	1,146,071	1,145,974	1,145,153	1,141,279	1,140,140	0.84%
YoY %	0.58%	0.17%	0.01%	0.07%	0.34%	0.10%	-	-
Horiz. %	101.28%	100.69%	100.52%	100.51%	100.44%	100.10%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Ratio Analysis
NP Margin	5.92%	8.04%	8.26%	8.21%	8.96%	10.04%	9.82%	-
YoY %	-26.37%	-2.66%	0.61%	-8.37%	-10.76%	2.24%	-	-
Horiz. %	60.29%	81.87%	84.11%	83.60%	91.24%	102.24%	100.00%	-
ROE	18.93%	26.86%	28.34%	31.39%	35.98%	37.33%	38.76%	-
YoY %	-29.52%	-5.22%	-9.72%	-12.76%	-3.62%	-3.69%	-	-
Horiz. %	48.84%	69.30%	73.12%	80.99%	92.83%	96.31%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Per Share
RPS	135.53	144.55	151.88	168.73	172.42	183.60	184.48	-18.59%
YoY %	-6.24%	-4.83%	-9.99%	-2.14%	-6.09%	-0.48%	-	-
Horiz. %	73.47%	78.36%	82.33%	91.46%	93.46%	99.52%	100.00%	-
EPS	7.00	10.37	11.27	12.52	14.36	17.32	17.12	-44.94%
YoY %	-32.50%	-7.99%	-9.98%	-12.81%	-17.09%	1.17%	-	-
Horiz. %	40.89%	60.57%	65.83%	73.13%	83.88%	101.17%	100.00%	-
DPS	6.00	11.65	11.33	11.50	12.00	16.90	9.20	-24.81%
YoY %	-48.50%	2.82%	-1.48%	-4.17%	-28.99%	83.70%	-	-
Horiz. %	65.22%	126.63%	123.15%	125.00%	130.43%	183.70%	100.00%	-
NAPS	0.3698	0.3861	0.3975	0.3989	0.3991	0.4639	0.4417	-11.17%
YoY %	-4.22%	-2.87%	-0.35%	-0.05%	-13.97%	5.03%	-	-
Horiz. %	83.72%	87.41%	89.99%	90.31%	90.36%	105.03%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,147,078
RPS	133.51	141.58	148.50	164.96	168.45	178.76	179.45	-17.90%
YoY %	-5.70%	-4.66%	-9.98%	-2.07%	-5.77%	-0.38%	-	-
Horiz. %	74.40%	78.90%	82.75%	91.93%	93.87%	99.62%	100.00%	-
EPS	6.90	10.16	11.02	12.24	14.03	16.86	16.65	-44.44%
YoY %	-32.09%	-7.80%	-9.97%	-12.76%	-16.79%	1.26%	-	-
Horiz. %	41.44%	61.02%	66.19%	73.51%	84.26%	101.26%	100.00%	-
DPS	5.91	11.41	11.08	11.24	11.72	16.45	8.95	-24.18%
YoY %	-48.20%	2.98%	-1.42%	-4.10%	-28.75%	83.80%	-	-
Horiz. %	66.03%	127.49%	123.80%	125.59%	130.95%	183.80%	100.00%	-
NAPS	0.3643	0.3782	0.3887	0.39	0.3899	0.4517	0.4296	-10.41%
YoY %	-3.68%	-2.70%	-0.33%	0.03%	-13.68%	5.14%	-	-
Horiz. %	84.80%	88.04%	90.48%	90.78%	90.76%	105.14%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	-
Price	1.96	2.15	2.10	2.28	2.34	2.20	2.17	-
P/RPS	1.45	1.49	1.38	1.35	1.36	1.20	1.18	14.73%
YoY %	-2.68%	7.97%	2.22%	-0.74%	13.33%	1.69%	-	-
Horiz. %	122.88%	126.27%	116.95%	114.41%	115.25%	101.69%	100.00%	-
P/EPS	28.00	20.73	18.64	18.21	16.30	12.70	12.68	69.65%
YoY %	35.07%	11.21%	2.36%	11.72%	28.35%	0.16%	-	-
Horiz. %	220.82%	163.49%	147.00%	143.61%	128.55%	100.16%	100.00%	-
EY	3.57	4.82	5.37	5.49	6.14	7.87	7.89	-41.09%
YoY %	-25.93%	-10.24%	-2.19%	-10.59%	-21.98%	-0.25%	-	-
Horiz. %	45.25%	61.09%	68.06%	69.58%	77.82%	99.75%	100.00%	-
DY	3.06	5.42	5.40	5.04	5.13	7.68	4.24	-19.55%
YoY %	-43.54%	0.37%	7.14%	-1.75%	-33.20%	81.13%	-	-
Horiz. %	72.17%	127.83%	127.36%	118.87%	120.99%	181.13%	100.00%	-
P/NAPS	5.30	5.57	5.28	5.72	5.86	4.74	4.91	5.23%
YoY %	-4.85%	5.49%	-7.69%	-2.39%	23.63%	-3.46%	-	-
Horiz. %	107.94%	113.44%	107.54%	116.50%	119.35%	96.54%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Announcement Date
Date	11/09/17	13/06/17	14/03/17	08/12/16	08/09/16	13/06/16	11/03/16	-
Price	2.14	2.02	2.04	2.12	2.25	2.28	2.19	-
P/RPS	1.58	1.40	1.34	1.26	1.30	1.24	1.19	20.82%
YoY %	12.86%	4.48%	6.35%	-3.08%	4.84%	4.20%	-	-
Horiz. %	132.77%	117.65%	112.61%	105.88%	109.24%	104.20%	100.00%	-
P/EPS	30.57	19.48	18.11	16.93	15.67	13.17	12.79	78.86%
YoY %	56.93%	7.56%	6.97%	8.04%	18.98%	2.97%	-	-
Horiz. %	239.01%	152.31%	141.59%	132.37%	122.52%	102.97%	100.00%	-
EY	3.27	5.13	5.52	5.91	6.38	7.59	7.82	-44.11%
YoY %	-36.26%	-7.07%	-6.60%	-7.37%	-15.94%	-2.94%	-	-
Horiz. %	41.82%	65.60%	70.59%	75.58%	81.59%	97.06%	100.00%	-
DY	2.80	5.77	5.56	5.42	5.33	7.41	4.20	-23.70%
YoY %	-51.47%	3.78%	2.58%	1.69%	-28.07%	76.43%	-	-
Horiz. %	66.67%	137.38%	132.38%	129.05%	126.90%	176.43%	100.00%	-
P/NAPS	5.79	5.23	5.13	5.31	5.64	4.91	4.96	10.87%
YoY %	10.71%	1.95%	-3.39%	-5.85%	14.87%	-1.01%	-	-
Horiz. %	116.73%	105.44%	103.43%	107.06%	113.71%	98.99%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

953

HLIND

HONG LEONG INDUSTRIES BHD

936

GENTING

GENTING BHD

383

JCY

JCY INTERNATIONAL BERHAD

304

YTLPOWR

YTL POWER INTERNATIONAL BHD

296

SALCON

SALCON BHD

269

MAYBANK

MALAYAN BANKING BHD

257

SAPNRG

SAPURA ENERGY BERHAD

253

ARMADA

BUMI ARMADA BERHAD

239

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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