[BAUTO] QoQ Cumulative Quarter Result on 31-Jan-2016 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
11-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- 39.07%
YoY- -8.59%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 966,787 493,616 2,095,391 1,577,531 1,054,951 512,545 1,830,443 -34.53%
PBT 104,959 58,573 278,257 205,462 147,239 73,539 298,971 -50.07%
Tax -25,578 -14,324 -67,897 -50,544 -36,349 -18,509 -79,486 -52.87%
NP 79,381 44,249 210,360 154,918 110,890 55,030 219,485 -49.08%
-
NP to SH 71,738 41,111 197,629 146,394 105,266 52,203 212,374 -51.33%
-
Tax Rate 24.37% 24.45% 24.40% 24.60% 24.69% 25.17% 26.59% -
Total Cost 887,406 449,367 1,885,031 1,422,613 944,061 457,515 1,610,958 -32.68%
-
Net Worth 457,129 457,030 529,439 503,599 491,697 460,936 336,719 22.49%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 65,893 34,354 192,876 78,669 54,114 25,645 118,232 -32.15%
Div Payout % 91.85% 83.57% 97.60% 53.74% 51.41% 49.13% 55.67% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 457,129 457,030 529,439 503,599 491,697 460,936 336,719 22.49%
NOSH 1,145,974 1,145,153 1,141,279 1,140,140 1,139,242 1,139,803 809,812 25.91%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 8.21% 8.96% 10.04% 9.82% 10.51% 10.74% 11.99% -
ROE 15.69% 9.00% 37.33% 29.07% 21.41% 11.33% 63.07% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 84.36 43.10 183.60 138.36 92.60 44.97 226.03 -48.00%
EPS 6.26 3.59 17.32 12.84 9.24 4.58 18.74 -51.69%
DPS 5.75 3.00 16.90 6.90 4.75 2.25 14.60 -46.11%
NAPS 0.3989 0.3991 0.4639 0.4417 0.4316 0.4044 0.4158 -2.71%
Adjusted Per Share Value based on latest NOSH - 1,142,444
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 82.57 42.16 178.95 134.72 90.09 43.77 156.32 -34.52%
EPS 6.13 3.51 16.88 12.50 8.99 4.46 18.14 -51.32%
DPS 5.63 2.93 16.47 6.72 4.62 2.19 10.10 -32.14%
NAPS 0.3904 0.3903 0.4522 0.4301 0.4199 0.3936 0.2876 22.48%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 2.28 2.34 2.20 2.17 2.10 2.60 4.04 -
P/RPS 2.70 5.43 1.20 1.57 2.27 5.78 1.79 31.36%
P/EPS 36.42 65.18 12.70 16.90 22.73 56.77 15.41 76.96%
EY 2.75 1.53 7.87 5.92 4.40 1.76 6.49 -43.43%
DY 2.52 1.28 7.68 3.18 2.26 0.87 3.61 -21.22%
P/NAPS 5.72 5.86 4.74 4.91 4.87 6.43 9.72 -29.66%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 08/12/16 08/09/16 13/06/16 11/03/16 10/12/15 10/09/15 11/06/15 -
Price 2.12 2.25 2.28 2.19 2.12 2.13 3.55 -
P/RPS 2.51 5.22 1.24 1.58 2.29 4.74 1.57 36.53%
P/EPS 33.87 62.67 13.17 17.06 22.94 46.51 13.54 83.76%
EY 2.95 1.60 7.59 5.86 4.36 2.15 7.39 -45.63%
DY 2.71 1.33 7.41 3.15 2.24 1.06 4.11 -24.14%
P/NAPS 5.31 5.64 4.91 4.96 4.91 5.27 8.54 -27.04%

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