[BAUTO] QoQ Cumulative Quarter Result on 31-Jan-2017 [#3]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

14-Mar-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Jan-2017 [#3]

Profit Trend

QoQ- 35.0%

YoY- -33.85%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Cumulative Result
Revenue	862,935	391,228	1,659,502	1,305,470	966,787	493,616	2,095,391	-44.55%
YoY %	120.57%	-76.42%	27.12%	35.03%	95.86%	-76.44%	-	-
Horiz. %	41.18%	18.67%	79.20%	62.30%	46.14%	23.56%	100.00%	-
PBT	66,327	31,723	176,570	143,930	104,959	58,573	278,257	-61.45%
YoY %	109.08%	-82.03%	22.68%	37.13%	79.19%	-78.95%	-	-
Horiz. %	23.84%	11.40%	63.46%	51.73%	37.72%	21.05%	100.00%	-
Tax	-17,665	-8,565	-43,110	-36,121	-25,578	-14,324	-67,897	-59.14%
YoY %	-106.25%	80.13%	-19.35%	-41.22%	-78.57%	78.90%	-	-
Horiz. %	26.02%	12.61%	63.49%	53.20%	37.67%	21.10%	100.00%	-
NP	48,662	23,158	133,460	107,809	79,381	44,249	210,360	-62.21%
YoY %	110.13%	-82.65%	23.79%	35.81%	79.40%	-78.97%	-	-
Horiz. %	23.13%	11.01%	63.44%	51.25%	37.74%	21.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,408	20,207	119,054	96,843	71,738	41,111	197,629	-64.05%
YoY %	109.87%	-83.03%	22.94%	35.00%	74.50%	-79.20%	-	-
Horiz. %	21.46%	10.22%	60.24%	49.00%	36.30%	20.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.63%	27.00%	24.42%	25.10%	24.37%	24.45%	24.40%	-
YoY %	-1.37%	10.57%	-2.71%	3.00%	-0.33%	0.20%	-	-
Horiz. %	109.14%	110.66%	100.08%	102.87%	99.88%	100.20%	100.00%	-
Total Cost	814,273	368,070	1,526,042	1,197,661	887,406	449,367	1,885,031	-42.76%
YoY %	121.23%	-75.88%	27.42%	34.96%	97.48%	-76.16%	-	-
Horiz. %	43.20%	19.53%	80.96%	63.54%	47.08%	23.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	428,689	427,002	443,266	455,563	457,129	457,030	529,439	-13.09%
YoY %	0.40%	-3.67%	-2.70%	-0.34%	0.02%	-13.68%	-	-
Horiz. %	80.97%	80.65%	83.72%	86.05%	86.34%	86.32%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Dividend
Div	35,724	17,320	133,749	97,416	65,893	34,354	192,876	-67.40%
YoY %	106.26%	-87.05%	37.30%	47.84%	91.81%	-82.19%	-	-
Horiz. %	18.52%	8.98%	69.34%	50.51%	34.16%	17.81%	100.00%	-
Div Payout %	84.24%	85.71%	112.34%	100.59%	91.85%	83.57%	97.60%	-
YoY %	-1.72%	-23.70%	11.68%	9.52%	9.91%	-14.38%	-	-
Horiz. %	86.31%	87.82%	115.10%	103.06%	94.11%	85.62%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Equity
Net Worth	428,689	427,002	443,266	455,563	457,129	457,030	529,439	-13.09%
YoY %	0.40%	-3.67%	-2.70%	-0.34%	0.02%	-13.68%	-	-
Horiz. %	80.97%	80.65%	83.72%	86.05%	86.34%	86.32%	100.00%	-
NOSH	1,152,391	1,154,685	1,148,061	1,146,071	1,145,974	1,145,153	1,141,279	0.64%
YoY %	-0.20%	0.58%	0.17%	0.01%	0.07%	0.34%	-	-
Horiz. %	100.97%	101.17%	100.59%	100.42%	100.41%	100.34%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Ratio Analysis
NP Margin	5.64%	5.92%	8.04%	8.26%	8.21%	8.96%	10.04%	-
YoY %	-4.73%	-26.37%	-2.66%	0.61%	-8.37%	-10.76%	-	-
Horiz. %	56.18%	58.96%	80.08%	82.27%	81.77%	89.24%	100.00%	-
ROE	9.89%	4.73%	26.86%	21.26%	15.69%	9.00%	37.33%	-
YoY %	109.09%	-82.39%	26.34%	35.50%	74.33%	-75.89%	-	-
Horiz. %	26.49%	12.67%	71.95%	56.95%	42.03%	24.11%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Per Share
RPS	74.88	33.88	144.55	113.91	84.36	43.10	183.60	-44.91%
YoY %	121.02%	-76.56%	26.90%	35.03%	95.73%	-76.53%	-	-
Horiz. %	40.78%	18.45%	78.73%	62.04%	45.95%	23.47%	100.00%	-
EPS	3.68	1.75	10.37	8.45	6.26	3.59	17.32	-64.29%
YoY %	110.29%	-83.12%	22.72%	34.98%	74.37%	-79.27%	-	-
Horiz. %	21.25%	10.10%	59.87%	48.79%	36.14%	20.73%	100.00%	-
DPS	3.10	1.50	11.65	8.50	5.75	3.00	16.90	-67.61%
YoY %	106.67%	-87.12%	37.06%	47.83%	91.67%	-82.25%	-	-
Horiz. %	18.34%	8.88%	68.93%	50.30%	34.02%	17.75%	100.00%	-
NAPS	0.372	0.3698	0.3861	0.3975	0.3989	0.3991	0.4639	-13.65%
YoY %	0.59%	-4.22%	-2.87%	-0.35%	-0.05%	-13.97%	-	-
Horiz. %	80.19%	79.72%	83.23%	85.69%	85.99%	86.03%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,146,347
RPS	73.70	33.41	141.72	111.49	82.57	42.16	178.95	-44.55%
YoY %	120.59%	-76.43%	27.11%	35.02%	95.85%	-76.44%	-	-
Horiz. %	41.18%	18.67%	79.20%	62.30%	46.14%	23.56%	100.00%	-
EPS	3.62	1.73	10.17	8.27	6.13	3.51	16.88	-64.07%
YoY %	109.25%	-82.99%	22.97%	34.91%	74.64%	-79.21%	-	-
Horiz. %	21.45%	10.25%	60.25%	48.99%	36.32%	20.79%	100.00%	-
DPS	3.05	1.48	11.42	8.32	5.63	2.93	16.47	-67.41%
YoY %	106.08%	-87.04%	37.26%	47.78%	92.15%	-82.21%	-	-
Horiz. %	18.52%	8.99%	69.34%	50.52%	34.18%	17.79%	100.00%	-
NAPS	0.3661	0.3647	0.3786	0.3891	0.3904	0.3903	0.4522	-13.10%
YoY %	0.38%	-3.67%	-2.70%	-0.33%	0.03%	-13.69%	-	-
Horiz. %	80.96%	80.65%	83.72%	86.05%	86.33%	86.31%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	-
Price	2.04	1.96	2.15	2.10	2.28	2.34	2.20	-
P/RPS	2.72	5.78	1.49	1.84	2.70	5.43	1.20	72.29%
YoY %	-52.94%	287.92%	-19.02%	-31.85%	-50.28%	352.50%	-	-
Horiz. %	226.67%	481.67%	124.17%	153.33%	225.00%	452.50%	100.00%	-
P/EPS	55.43	112.00	20.73	24.85	36.42	65.18	12.70	166.35%
YoY %	-50.51%	440.28%	-16.58%	-31.77%	-44.12%	413.23%	-	-
Horiz. %	436.46%	881.89%	163.23%	195.67%	286.77%	513.23%	100.00%	-
EY	1.80	0.89	4.82	4.02	2.75	1.53	7.87	-62.49%
YoY %	102.25%	-81.54%	19.90%	46.18%	79.74%	-80.56%	-	-
Horiz. %	22.87%	11.31%	61.25%	51.08%	34.94%	19.44%	100.00%	-
DY	1.52	0.77	5.42	4.05	2.52	1.28	7.68	-65.93%
YoY %	97.40%	-85.79%	33.83%	60.71%	96.88%	-83.33%	-	-
Horiz. %	19.79%	10.03%	70.57%	52.73%	32.81%	16.67%	100.00%	-
P/NAPS	5.48	5.30	5.57	5.28	5.72	5.86	4.74	10.12%
YoY %	3.40%	-4.85%	5.49%	-7.69%	-2.39%	23.63%	-	-
Horiz. %	115.61%	111.81%	117.51%	111.39%	120.68%	123.63%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Announcement Date
Date	08/12/17	11/09/17	13/06/17	14/03/17	08/12/16	08/09/16	13/06/16	-
Price	2.16	2.14	2.02	2.04	2.12	2.25	2.28	-
P/RPS	2.88	6.32	1.40	1.79	2.51	5.22	1.24	75.11%
YoY %	-54.43%	351.43%	-21.79%	-28.69%	-51.92%	320.97%	-	-
Horiz. %	232.26%	509.68%	112.90%	144.35%	202.42%	420.97%	100.00%	-
P/EPS	58.70	122.29	19.48	24.14	33.87	62.67	13.17	170.09%
YoY %	-52.00%	527.77%	-19.30%	-28.73%	-45.96%	375.85%	-	-
Horiz. %	445.71%	928.55%	147.91%	183.30%	257.18%	475.85%	100.00%	-
EY	1.70	0.82	5.13	4.14	2.95	1.60	7.59	-63.01%
YoY %	107.32%	-84.02%	23.91%	40.34%	84.38%	-78.92%	-	-
Horiz. %	22.40%	10.80%	67.59%	54.55%	38.87%	21.08%	100.00%	-
DY	1.44	0.70	5.77	4.17	2.71	1.33	7.41	-66.34%
YoY %	105.71%	-87.87%	38.37%	53.87%	103.76%	-82.05%	-	-
Horiz. %	19.43%	9.45%	77.87%	56.28%	36.57%	17.95%	100.00%	-
P/NAPS	5.81	5.79	5.23	5.13	5.31	5.64	4.91	11.83%
YoY %	0.35%	10.71%	1.95%	-3.39%	-5.85%	14.87%	-	-
Horiz. %	118.33%	117.92%	106.52%	104.48%	108.15%	114.87%	100.00%	-

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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 16:40:00

EMA 5

10 Mins

SELL

2024-05-06 16:35:00

EMA 5

5 Mins

SELL

2024-05-06 16:25:00

EMA 5

5 Mins

BUY

2024-05-06 16:20:00

EMA 5

10 Mins

BUY

2024-05-06 16:00:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

318

PTRANS

PERAK TRANSIT BERHAD

315

HLIND

HONG LEONG INDUSTRIES BHD

306

YTLPOWR

YTL POWER INTERNATIONAL BHD

267

MYEG

MY E.G. SERVICES BHD

194

SNS

SNS NETWORK TECHNOLOGY BERHAD

184

YTL

YTL CORPORATION BHD

175

PBBANK

PUBLIC BANK BHD

161

DNEX

DAGANG NEXCHANGE BERHAD

158

Daily Stocks

HSI-CXG

0.18

+0.01

275,023,500

SNS

0.47

+0.075

206,734,600

HSI-HUT

0.205

-0.025

187,309,600

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

+0.005

137,608,500

INGENIEU

0.11

-0.005

126,000,200

FINTEC

0.005

0.00

119,418,400

SENDAI

0.46

+0.07

96,592,500

DNEX

0.415

+0.015

87,811,600

ICONIC

0.115

+0.01

87,592,400

More active Stocks

SAM

5.54

+0.38

3,967,100

HSI-CVU

1.81

+0.36

100,000

NIKKEI-CF

1.60

+0.30

5,500

DLADY

34.50

+0.28

36,600

CHGP

2.41

+0.25

1,756,500

F&N

32.24

+0.24

147,700

PBA

2.16

+0.20

4,198,100

VSTECS

2.73

+0.20

2,274,700

HUMEIND-LA

4.38

+0.20

48,500

MFCB

4.79

+0.17

630,900

More gainer Stocks

NESTLE

128.00

-0.30

7,300

AJI

20.04

-0.26

549,500

PETDAG

21.66

-0.20

109,200

ORIENT

6.97

-0.18

1,220,900

LPI

12.20

-0.18

47,400

TAANN

3.93

-0.16

1,051,500

KUAISHO-C17

0.08

-0.12

58,800

WELLS

0.675

-0.10

5,391,100

GTRONIC-C32

0.055

-0.095

53,000

NIKKEI-HC

0.66

-0.095

35,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More