[BAUTO] QoQ Cumulative Quarter Result on 31-Jan-2015 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
09-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 40.95%
YoY- 90.07%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 1,054,951 512,545 1,830,443 1,405,534 1,016,773 507,951 1,448,873 -19.01%
PBT 147,239 73,539 298,971 223,672 157,501 76,468 181,583 -13.01%
Tax -36,349 -18,509 -79,486 -58,162 -40,476 -19,071 -45,860 -14.31%
NP 110,890 55,030 219,485 165,510 117,025 57,397 135,723 -12.57%
-
NP to SH 105,266 52,203 212,374 160,146 113,623 56,101 132,359 -14.12%
-
Tax Rate 24.69% 25.17% 26.59% 26.00% 25.70% 24.94% 25.26% -
Total Cost 944,061 457,515 1,610,958 1,240,024 899,748 450,554 1,313,150 -19.69%
-
Net Worth 491,697 460,936 336,719 444,867 418,611 374,383 324,529 31.81%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 54,114 25,645 118,232 69,523 42,426 16,144 39,798 22.66%
Div Payout % 51.41% 49.13% 55.67% 43.41% 37.34% 28.78% 30.07% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 491,697 460,936 336,719 444,867 418,611 374,383 324,529 31.81%
NOSH 1,139,242 1,139,803 809,812 808,409 808,129 807,208 758,069 31.10%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 10.51% 10.74% 11.99% 11.78% 11.51% 11.30% 9.37% -
ROE 21.41% 11.33% 63.07% 36.00% 27.14% 14.98% 40.78% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 92.60 44.97 226.03 173.86 125.82 62.93 191.13 -38.23%
EPS 9.24 4.58 18.74 19.81 14.06 6.95 17.46 -34.49%
DPS 4.75 2.25 14.60 8.60 5.25 2.00 5.25 -6.43%
NAPS 0.4316 0.4044 0.4158 0.5503 0.518 0.4638 0.4281 0.54%
Adjusted Per Share Value based on latest NOSH - 810,505
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 90.00 43.73 156.16 119.91 86.74 43.33 123.61 -19.02%
EPS 8.98 4.45 18.12 13.66 9.69 4.79 11.29 -14.11%
DPS 4.62 2.19 10.09 5.93 3.62 1.38 3.40 22.61%
NAPS 0.4195 0.3932 0.2873 0.3795 0.3571 0.3194 0.2769 31.80%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 2.10 2.60 4.04 3.31 3.51 2.58 2.08 -
P/RPS 2.27 5.78 1.79 1.90 2.79 4.10 1.09 62.86%
P/EPS 22.73 56.77 15.41 16.71 24.96 37.12 11.91 53.67%
EY 4.40 1.76 6.49 5.98 4.01 2.69 8.39 -34.89%
DY 2.26 0.87 3.61 2.60 1.50 0.78 2.52 -6.98%
P/NAPS 4.87 6.43 9.72 6.01 6.78 5.56 4.86 0.13%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 10/12/15 10/09/15 11/06/15 09/03/15 08/12/14 08/09/14 11/06/14 -
Price 2.12 2.13 3.55 3.64 3.31 2.90 2.31 -
P/RPS 2.29 4.74 1.57 2.09 2.63 4.61 1.21 52.82%
P/EPS 22.94 46.51 13.54 18.37 23.54 41.73 13.23 44.18%
EY 4.36 2.15 7.39 5.44 4.25 2.40 7.56 -30.64%
DY 2.24 1.06 4.11 2.36 1.59 0.69 2.27 -0.88%
P/NAPS 4.91 5.27 8.54 6.61 6.39 6.25 5.40 -6.12%

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