[BAUTO] QoQ Cumulative Quarter Result on 30-Apr-2015 [#4]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

11-Jun-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2015

Quarter

30-Apr-2015 [#4]

Profit Trend

QoQ- 32.61%

YoY- 60.45%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Cumulative Result
Revenue	1,577,531	1,054,951	512,545	1,830,443	1,405,534	1,016,773	507,951	112.42%
YoY %	49.54%	105.83%	-72.00%	30.23%	38.23%	100.17%	-	-
Horiz. %	310.57%	207.69%	100.90%	360.36%	276.71%	200.17%	100.00%	-
PBT	205,462	147,239	73,539	298,971	223,672	157,501	76,468	92.92%
YoY %	39.54%	100.22%	-75.40%	33.66%	42.01%	105.97%	-	-
Horiz. %	268.69%	192.55%	96.17%	390.98%	292.50%	205.97%	100.00%	-
Tax	-50,544	-36,349	-18,509	-79,486	-58,162	-40,476	-19,071	91.17%
YoY %	-39.05%	-96.39%	76.71%	-36.66%	-43.70%	-112.24%	-	-
Horiz. %	265.03%	190.60%	97.05%	416.79%	304.98%	212.24%	100.00%	-
NP	154,918	110,890	55,030	219,485	165,510	117,025	57,397	93.50%
YoY %	39.70%	101.51%	-74.93%	32.61%	41.43%	103.89%	-	-
Horiz. %	269.91%	193.20%	95.88%	382.40%	288.36%	203.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	146,394	105,266	52,203	212,374	160,146	113,623	56,101	89.20%
YoY %	39.07%	101.65%	-75.42%	32.61%	40.95%	102.53%	-	-
Horiz. %	260.95%	187.64%	93.05%	378.56%	285.46%	202.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.60%	24.69%	25.17%	26.59%	26.00%	25.70%	24.94%	-
YoY %	-0.36%	-1.91%	-5.34%	2.27%	1.17%	3.05%	-	-
Horiz. %	98.64%	99.00%	100.92%	106.62%	104.25%	103.05%	100.00%	-
Total Cost	1,422,613	944,061	457,515	1,610,958	1,240,024	899,748	450,554	114.77%
YoY %	50.69%	106.35%	-71.60%	29.91%	37.82%	99.70%	-	-
Horiz. %	315.75%	209.53%	101.54%	357.55%	275.22%	199.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	503,599	491,697	460,936	336,719	444,867	418,611	374,383	21.78%
YoY %	2.42%	6.67%	36.89%	-24.31%	6.27%	11.81%	-	-
Horiz. %	134.51%	131.34%	123.12%	89.94%	118.83%	111.81%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Dividend
Div	78,669	54,114	25,645	118,232	69,523	42,426	16,144	186.59%
YoY %	45.38%	111.01%	-78.31%	70.06%	63.87%	162.80%	-	-
Horiz. %	487.30%	335.20%	158.85%	732.36%	430.64%	262.80%	100.00%	-
Div Payout %	53.74%	51.41%	49.13%	55.67%	43.41%	37.34%	28.78%	-
YoY %	4.53%	4.64%	-11.75%	28.24%	16.26%	29.74%	-	-
Horiz. %	186.73%	178.63%	170.71%	193.43%	150.83%	129.74%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Equity
Net Worth	503,599	491,697	460,936	336,719	444,867	418,611	374,383	21.78%
YoY %	2.42%	6.67%	36.89%	-24.31%	6.27%	11.81%	-	-
Horiz. %	134.51%	131.34%	123.12%	89.94%	118.83%	111.81%	100.00%	-
NOSH	1,140,140	1,139,242	1,139,803	809,812	808,409	808,129	807,208	25.80%
YoY %	0.08%	-0.05%	40.75%	0.17%	0.03%	0.11%	-	-
Horiz. %	141.24%	141.13%	141.20%	100.32%	100.15%	100.11%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Ratio Analysis
NP Margin	9.82%	10.51%	10.74%	11.99%	11.78%	11.51%	11.30%	-
YoY %	-6.57%	-2.14%	-10.43%	1.78%	2.35%	1.86%	-	-
Horiz. %	86.90%	93.01%	95.04%	106.11%	104.25%	101.86%	100.00%	-
ROE	29.07%	21.41%	11.33%	63.07%	36.00%	27.14%	14.98%	-
YoY %	35.78%	88.97%	-82.04%	75.19%	32.65%	81.17%	-	-
Horiz. %	194.06%	142.92%	75.63%	421.03%	240.32%	181.17%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Per Share
RPS	138.36	92.60	44.97	226.03	173.86	125.82	62.93	68.84%
YoY %	49.42%	105.92%	-80.10%	30.01%	38.18%	99.94%	-	-
Horiz. %	219.86%	147.15%	71.46%	359.18%	276.28%	199.94%	100.00%	-
EPS	12.84	9.24	4.58	18.74	19.81	14.06	6.95	50.39%
YoY %	38.96%	101.75%	-75.56%	-5.40%	40.90%	102.30%	-	-
Horiz. %	184.75%	132.95%	65.90%	269.64%	285.04%	202.30%	100.00%	-
DPS	6.90	4.75	2.25	14.60	8.60	5.25	2.00	127.80%
YoY %	45.26%	111.11%	-84.59%	69.77%	63.81%	162.50%	-	-
Horiz. %	345.00%	237.50%	112.50%	730.00%	430.00%	262.50%	100.00%	-
NAPS	0.4417	0.4316	0.4044	0.4158	0.5503	0.518	0.4638	-3.19%
YoY %	2.34%	6.73%	-2.74%	-24.44%	6.24%	11.69%	-	-
Horiz. %	95.24%	93.06%	87.19%	89.65%	118.65%	111.69%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Adjusted Per Share Value based on latest NOSH - 812,705
RPS	134.58	90.00	43.73	156.16	119.91	86.74	43.33	112.43%
YoY %	49.53%	105.81%	-72.00%	30.23%	38.24%	100.18%	-	-
Horiz. %	310.59%	207.71%	100.92%	360.40%	276.74%	200.18%	100.00%	-
EPS	12.49	8.98	4.45	18.12	13.66	9.69	4.79	89.11%
YoY %	39.09%	101.80%	-75.44%	32.65%	40.97%	102.30%	-	-
Horiz. %	260.75%	187.47%	92.90%	378.29%	285.18%	202.30%	100.00%	-
DPS	6.71	4.62	2.19	10.09	5.93	3.62	1.38	186.18%
YoY %	45.24%	110.96%	-78.30%	70.15%	63.81%	162.32%	-	-
Horiz. %	486.23%	334.78%	158.70%	731.16%	429.71%	262.32%	100.00%	-
NAPS	0.4296	0.4195	0.3932	0.2873	0.3795	0.3571	0.3194	21.78%
YoY %	2.41%	6.69%	36.86%	-24.30%	6.27%	11.80%	-	-
Horiz. %	134.50%	131.34%	123.11%	89.95%	118.82%	111.80%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	31/10/14	31/07/14	-
Price	2.17	2.10	2.60	4.04	3.31	3.51	2.58	-
P/RPS	1.57	2.27	5.78	1.79	1.90	2.79	4.10	-47.17%
YoY %	-30.84%	-60.73%	222.91%	-5.79%	-31.90%	-31.95%	-	-
Horiz. %	38.29%	55.37%	140.98%	43.66%	46.34%	68.05%	100.00%	-
P/EPS	16.90	22.73	56.77	15.41	16.71	24.96	37.12	-40.73%
YoY %	-25.65%	-59.96%	268.40%	-7.78%	-33.05%	-32.76%	-	-
Horiz. %	45.53%	61.23%	152.94%	41.51%	45.02%	67.24%	100.00%	-
EY	5.92	4.40	1.76	6.49	5.98	4.01	2.69	68.94%
YoY %	34.55%	150.00%	-72.88%	8.53%	49.13%	49.07%	-	-
Horiz. %	220.07%	163.57%	65.43%	241.26%	222.30%	149.07%	100.00%	-
DY	3.18	2.26	0.87	3.61	2.60	1.50	0.78	154.55%
YoY %	40.71%	159.77%	-75.90%	38.85%	73.33%	92.31%	-	-
Horiz. %	407.69%	289.74%	111.54%	462.82%	333.33%	192.31%	100.00%	-
P/NAPS	4.91	4.87	6.43	9.72	6.01	6.78	5.56	-7.93%
YoY %	0.82%	-24.26%	-33.85%	61.73%	-11.36%	21.94%	-	-
Horiz. %	88.31%	87.59%	115.65%	174.82%	108.09%	121.94%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Price Multiplier on Announcement Date
Date	11/03/16	10/12/15	10/09/15	11/06/15	09/03/15	08/12/14	08/09/14	-
Price	2.19	2.12	2.13	3.55	3.64	3.31	2.90	-
P/RPS	1.58	2.29	4.74	1.57	2.09	2.63	4.61	-50.92%
YoY %	-31.00%	-51.69%	201.91%	-24.88%	-20.53%	-42.95%	-	-
Horiz. %	34.27%	49.67%	102.82%	34.06%	45.34%	57.05%	100.00%	-
P/EPS	17.06	22.94	46.51	13.54	18.37	23.54	41.73	-44.82%
YoY %	-25.63%	-50.68%	243.50%	-26.29%	-21.96%	-43.59%	-	-
Horiz. %	40.88%	54.97%	111.45%	32.45%	44.02%	56.41%	100.00%	-
EY	5.86	4.36	2.15	7.39	5.44	4.25	2.40	81.03%
YoY %	34.40%	102.79%	-70.91%	35.85%	28.00%	77.08%	-	-
Horiz. %	244.17%	181.67%	89.58%	307.92%	226.67%	177.08%	100.00%	-
DY	3.15	2.24	1.06	4.11	2.36	1.59	0.69	174.43%
YoY %	40.62%	111.32%	-74.21%	74.15%	48.43%	130.43%	-	-
Horiz. %	456.52%	324.64%	153.62%	595.65%	342.03%	230.43%	100.00%	-
P/NAPS	4.96	4.91	5.27	8.54	6.61	6.39	6.25	-14.24%
YoY %	1.02%	-6.83%	-38.29%	29.20%	3.44%	2.24%	-	-
Horiz. %	79.36%	78.56%	84.32%	136.64%	105.76%	102.24%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos