[BAUTO] QoQ Cumulative Quarter Result on 31-Jan-2019 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jan-2019 [#3]
Profit Trend
QoQ- 65.23%
YoY- 147.6%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 992,213 535,044 2,492,121 1,953,844 1,175,714 485,396 1,992,926 -37.10%
PBT 94,225 65,037 342,257 264,649 161,828 67,244 197,234 -38.80%
Tax -21,144 -13,564 -74,235 -56,815 -35,616 -15,651 -46,116 -40.45%
NP 73,081 51,473 268,022 207,834 126,212 51,593 151,118 -38.30%
-
NP to SH 70,903 50,515 265,265 205,208 124,195 50,278 140,067 -36.40%
-
Tax Rate 22.44% 20.86% 21.69% 21.47% 22.01% 23.27% 23.38% -
Total Cost 919,132 483,571 2,224,099 1,746,010 1,049,502 433,803 1,841,808 -37.00%
-
Net Worth 483,207 498,647 566,378 555,926 515,793 474,137 474,896 1.16%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div 69,626 37,723 246,579 124,764 72,573 29,017 120,080 -30.39%
Div Payout % 98.20% 74.68% 92.96% 60.80% 58.44% 57.71% 85.73% -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 483,207 498,647 566,378 555,926 515,793 474,137 474,896 1.16%
NOSH 1,160,441 1,163,349 1,163,153 1,162,973 1,162,374 1,162,008 1,161,425 -0.05%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 7.37% 9.62% 10.75% 10.64% 10.73% 10.63% 7.58% -
ROE 14.67% 10.13% 46.84% 36.91% 24.08% 10.60% 29.49% -
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 85.50 46.10 214.77 168.35 101.25 41.82 172.60 -37.31%
EPS 6.11 4.35 22.86 17.68 10.70 4.33 12.13 -36.61%
DPS 6.00 3.25 21.25 10.75 6.25 2.50 10.40 -30.62%
NAPS 0.4164 0.4296 0.4881 0.479 0.4442 0.4085 0.4113 0.82%
Adjusted Per Share Value based on latest NOSH - 1,162,973
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 84.74 45.69 212.83 166.86 100.41 41.45 170.20 -37.10%
EPS 6.06 4.31 22.65 17.53 10.61 4.29 11.96 -36.36%
DPS 5.95 3.22 21.06 10.66 6.20 2.48 10.26 -30.38%
NAPS 0.4127 0.4259 0.4837 0.4748 0.4405 0.4049 0.4056 1.16%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 2.28 2.55 2.40 2.19 1.90 2.18 2.22 -
P/RPS 2.67 5.53 1.12 1.30 1.88 5.21 1.29 62.19%
P/EPS 37.32 58.59 10.50 12.39 17.76 50.33 18.30 60.60%
EY 2.68 1.71 9.53 8.07 5.63 1.99 5.46 -37.69%
DY 2.63 1.27 8.85 4.91 3.29 1.15 4.68 -31.82%
P/NAPS 5.48 5.94 4.92 4.57 4.28 5.34 5.40 0.98%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 10/12/19 13/09/19 12/06/19 13/03/19 12/12/18 13/09/18 12/06/18 -
Price 2.15 2.39 2.40 2.24 2.12 2.07 2.33 -
P/RPS 2.51 5.18 1.12 1.33 2.09 4.95 1.35 51.03%
P/EPS 35.19 54.92 10.50 12.67 19.82 47.79 19.21 49.54%
EY 2.84 1.82 9.53 7.89 5.05 2.09 5.21 -33.19%
DY 2.79 1.36 8.85 4.80 2.95 1.21 4.46 -26.79%
P/NAPS 5.16 5.56 4.92 4.68 4.77 5.07 5.66 -5.96%

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