[BAUTO] QoQ Cumulative Quarter Result on 30-Apr-2017 [#4]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- 22.94%
YoY- -39.76%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 1,422,332 862,935 391,228 1,659,502 1,305,470 966,787 493,616 102.10%
PBT 123,563 66,327 31,723 176,570 143,930 104,959 58,573 64.26%
Tax -30,605 -17,665 -8,565 -43,110 -36,121 -25,578 -14,324 65.66%
NP 92,958 48,662 23,158 133,460 107,809 79,381 44,249 63.80%
-
NP to SH 82,880 42,408 20,207 119,054 96,843 71,738 41,111 59.38%
-
Tax Rate 24.77% 26.63% 27.00% 24.42% 25.10% 24.37% 24.45% -
Total Cost 1,329,374 814,273 368,070 1,526,042 1,197,661 887,406 449,367 105.67%
-
Net Worth 445,792 428,689 427,002 443,266 455,563 457,129 457,030 -1.64%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 62,364 35,724 17,320 133,749 97,416 65,893 34,354 48.65%
Div Payout % 75.25% 84.24% 85.71% 112.34% 100.59% 91.85% 83.57% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 445,792 428,689 427,002 443,266 455,563 457,129 457,030 -1.64%
NOSH 1,160,383 1,152,391 1,154,685 1,148,061 1,146,071 1,145,974 1,145,153 0.88%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 6.54% 5.64% 5.92% 8.04% 8.26% 8.21% 8.96% -
ROE 18.59% 9.89% 4.73% 26.86% 21.26% 15.69% 9.00% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 123.16 74.88 33.88 144.55 113.91 84.36 43.10 100.98%
EPS 7.19 3.68 1.75 10.37 8.45 6.26 3.59 58.68%
DPS 5.40 3.10 1.50 11.65 8.50 5.75 3.00 47.81%
NAPS 0.386 0.372 0.3698 0.3861 0.3975 0.3989 0.3991 -2.19%
Adjusted Per Share Value based on latest NOSH - 1,150,829
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 121.47 73.70 33.41 141.72 111.49 82.57 42.16 102.08%
EPS 7.08 3.62 1.73 10.17 8.27 6.13 3.51 59.43%
DPS 5.33 3.05 1.48 11.42 8.32 5.63 2.93 48.85%
NAPS 0.3807 0.3661 0.3647 0.3786 0.3891 0.3904 0.3903 -1.64%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 2.24 2.04 1.96 2.15 2.10 2.28 2.34 -
P/RPS 1.82 2.72 5.78 1.49 1.84 2.70 5.43 -51.65%
P/EPS 31.21 55.43 112.00 20.73 24.85 36.42 65.18 -38.71%
EY 3.20 1.80 0.89 4.82 4.02 2.75 1.53 63.32%
DY 2.41 1.52 0.77 5.42 4.05 2.52 1.28 52.30%
P/NAPS 5.80 5.48 5.30 5.57 5.28 5.72 5.86 -0.68%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 12/03/18 08/12/17 11/09/17 13/06/17 14/03/17 08/12/16 08/09/16 -
Price 2.02 2.16 2.14 2.02 2.04 2.12 2.25 -
P/RPS 1.64 2.88 6.32 1.40 1.79 2.51 5.22 -53.68%
P/EPS 28.15 58.70 122.29 19.48 24.14 33.87 62.67 -41.26%
EY 3.55 1.70 0.82 5.13 4.14 2.95 1.60 69.86%
DY 2.67 1.44 0.70 5.77 4.17 2.71 1.33 58.93%
P/NAPS 5.23 5.81 5.79 5.23 5.13 5.31 5.64 -4.89%

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