[BAUTO] QoQ Cumulative Quarter Result on 30-Apr-2016 [#4]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
30-Apr-2016 [#4]
Profit Trend
QoQ- 35.0%
YoY- -6.94%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 1,305,470 966,787 493,616 2,095,391 1,577,531 1,054,951 512,545 85.97%
PBT 143,930 104,959 58,573 278,257 205,462 147,239 73,539 56.14%
Tax -36,121 -25,578 -14,324 -67,897 -50,544 -36,349 -18,509 55.84%
NP 107,809 79,381 44,249 210,360 154,918 110,890 55,030 56.24%
-
NP to SH 96,843 71,738 41,111 197,629 146,394 105,266 52,203 50.69%
-
Tax Rate 25.10% 24.37% 24.45% 24.40% 24.60% 24.69% 25.17% -
Total Cost 1,197,661 887,406 449,367 1,885,031 1,422,613 944,061 457,515 89.38%
-
Net Worth 455,563 457,129 457,030 529,439 503,599 491,697 460,936 -0.77%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 97,416 65,893 34,354 192,876 78,669 54,114 25,645 142.47%
Div Payout % 100.59% 91.85% 83.57% 97.60% 53.74% 51.41% 49.13% -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 455,563 457,129 457,030 529,439 503,599 491,697 460,936 -0.77%
NOSH 1,146,071 1,145,974 1,145,153 1,141,279 1,140,140 1,139,242 1,139,803 0.36%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 8.26% 8.21% 8.96% 10.04% 9.82% 10.51% 10.74% -
ROE 21.26% 15.69% 9.00% 37.33% 29.07% 21.41% 11.33% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 113.91 84.36 43.10 183.60 138.36 92.60 44.97 85.29%
EPS 8.45 6.26 3.59 17.32 12.84 9.24 4.58 50.14%
DPS 8.50 5.75 3.00 16.90 6.90 4.75 2.25 141.58%
NAPS 0.3975 0.3989 0.3991 0.4639 0.4417 0.4316 0.4044 -1.13%
Adjusted Per Share Value based on latest NOSH - 1,144,523
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 111.49 82.57 42.16 178.95 134.72 90.09 43.77 85.98%
EPS 8.27 6.13 3.51 16.88 12.50 8.99 4.46 50.64%
DPS 8.32 5.63 2.93 16.47 6.72 4.62 2.19 142.49%
NAPS 0.3891 0.3904 0.3903 0.4522 0.4301 0.4199 0.3936 -0.76%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 2.10 2.28 2.34 2.20 2.17 2.10 2.60 -
P/RPS 1.84 2.70 5.43 1.20 1.57 2.27 5.78 -53.21%
P/EPS 24.85 36.42 65.18 12.70 16.90 22.73 56.77 -42.20%
EY 4.02 2.75 1.53 7.87 5.92 4.40 1.76 73.00%
DY 4.05 2.52 1.28 7.68 3.18 2.26 0.87 177.50%
P/NAPS 5.28 5.72 5.86 4.74 4.91 4.87 6.43 -12.25%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 14/03/17 08/12/16 08/09/16 13/06/16 11/03/16 10/12/15 10/09/15 -
Price 2.04 2.12 2.25 2.28 2.19 2.12 2.13 -
P/RPS 1.79 2.51 5.22 1.24 1.58 2.29 4.74 -47.59%
P/EPS 24.14 33.87 62.67 13.17 17.06 22.94 46.51 -35.28%
EY 4.14 2.95 1.60 7.59 5.86 4.36 2.15 54.47%
DY 4.17 2.71 1.33 7.41 3.15 2.24 1.06 148.17%
P/NAPS 5.13 5.31 5.64 4.91 4.96 4.91 5.27 -1.77%

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