[BAUTO] QoQ Cumulative Quarter Result on 30-Apr-2018 [#4]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
12-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
30-Apr-2018 [#4]
Profit Trend
QoQ- 69.0%
YoY- 17.65%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 1,953,844 1,175,714 485,396 1,992,926 1,422,332 862,935 391,228 191.31%
PBT 264,649 161,828 67,244 197,234 123,563 66,327 31,723 309.75%
Tax -56,815 -35,616 -15,651 -46,116 -30,605 -17,665 -8,565 251.82%
NP 207,834 126,212 51,593 151,118 92,958 48,662 23,158 330.13%
-
NP to SH 205,208 124,195 50,278 140,067 82,880 42,408 20,207 366.97%
-
Tax Rate 21.47% 22.01% 23.27% 23.38% 24.77% 26.63% 27.00% -
Total Cost 1,746,010 1,049,502 433,803 1,841,808 1,329,374 814,273 368,070 181.52%
-
Net Worth 555,926 515,793 474,137 474,896 445,792 428,689 427,002 19.17%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 124,764 72,573 29,017 120,080 62,364 35,724 17,320 271.64%
Div Payout % 60.80% 58.44% 57.71% 85.73% 75.25% 84.24% 85.71% -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 555,926 515,793 474,137 474,896 445,792 428,689 427,002 19.17%
NOSH 1,162,973 1,162,374 1,162,008 1,161,425 1,160,383 1,152,391 1,154,685 0.47%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 10.64% 10.73% 10.63% 7.58% 6.54% 5.64% 5.92% -
ROE 36.91% 24.08% 10.60% 29.49% 18.59% 9.89% 4.73% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 168.35 101.25 41.82 172.60 123.16 74.88 33.88 190.34%
EPS 17.68 10.70 4.33 12.13 7.19 3.68 1.75 365.37%
DPS 10.75 6.25 2.50 10.40 5.40 3.10 1.50 270.38%
NAPS 0.479 0.4442 0.4085 0.4113 0.386 0.372 0.3698 18.77%
Adjusted Per Share Value based on latest NOSH - 1,161,425
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 166.86 100.41 41.45 170.20 121.47 73.70 33.41 191.32%
EPS 17.53 10.61 4.29 11.96 7.08 3.62 1.73 366.29%
DPS 10.66 6.20 2.48 10.26 5.33 3.05 1.48 271.62%
NAPS 0.4748 0.4405 0.4049 0.4056 0.3807 0.3661 0.3647 19.17%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 2.19 1.90 2.18 2.22 2.24 2.04 1.96 -
P/RPS 1.30 1.88 5.21 1.29 1.82 2.72 5.78 -62.91%
P/EPS 12.39 17.76 50.33 18.30 31.21 55.43 112.00 -76.86%
EY 8.07 5.63 1.99 5.46 3.20 1.80 0.89 333.09%
DY 4.91 3.29 1.15 4.68 2.41 1.52 0.77 242.71%
P/NAPS 4.57 4.28 5.34 5.40 5.80 5.48 5.30 -9.38%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 13/03/19 12/12/18 13/09/18 12/06/18 12/03/18 08/12/17 11/09/17 -
Price 2.24 2.12 2.07 2.33 2.02 2.16 2.14 -
P/RPS 1.33 2.09 4.95 1.35 1.64 2.88 6.32 -64.51%
P/EPS 12.67 19.82 47.79 19.21 28.15 58.70 122.29 -77.84%
EY 7.89 5.05 2.09 5.21 3.55 1.70 0.82 350.52%
DY 4.80 2.95 1.21 4.46 2.67 1.44 0.70 259.67%
P/NAPS 4.68 4.77 5.07 5.66 5.23 5.81 5.79 -13.19%

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