[BAUTO] QoQ Cumulative Quarter Result on 31-Jul-2014 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
08-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -57.61%
YoY- 115.05%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 1,830,443 1,405,534 1,016,773 507,951 1,448,873 1,053,898 710,864 88.19%
PBT 298,971 223,672 157,501 76,468 181,583 117,173 73,631 155.16%
Tax -79,486 -58,162 -40,476 -19,071 -45,860 -30,591 -18,307 166.86%
NP 219,485 165,510 117,025 57,397 135,723 86,582 55,324 151.24%
-
NP to SH 212,374 160,146 113,623 56,101 132,359 84,256 53,687 150.75%
-
Tax Rate 26.59% 26.00% 25.70% 24.94% 25.26% 26.11% 24.86% -
Total Cost 1,610,958 1,240,024 899,748 450,554 1,313,150 967,316 655,540 82.40%
-
Net Worth 336,719 444,867 418,611 374,383 324,529 271,029 211,725 36.36%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 118,232 69,523 42,426 16,144 39,798 12,991 12,594 346.85%
Div Payout % 55.67% 43.41% 37.34% 28.78% 30.07% 15.42% 23.46% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 336,719 444,867 418,611 374,383 324,529 271,029 211,725 36.36%
NOSH 809,812 808,409 808,129 807,208 758,069 742,343 719,664 8.20%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 11.99% 11.78% 11.51% 11.30% 9.37% 8.22% 7.78% -
ROE 63.07% 36.00% 27.14% 14.98% 40.78% 31.09% 25.36% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 226.03 173.86 125.82 62.93 191.13 141.97 98.78 73.90%
EPS 18.74 19.81 14.06 6.95 17.46 11.35 7.46 85.10%
DPS 14.60 8.60 5.25 2.00 5.25 1.75 1.75 312.94%
NAPS 0.4158 0.5503 0.518 0.4638 0.4281 0.3651 0.2942 26.01%
Adjusted Per Share Value based on latest NOSH - 807,208
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 156.16 119.91 86.74 43.33 123.61 89.91 60.64 88.20%
EPS 18.12 13.66 9.69 4.79 11.29 7.19 4.58 150.77%
DPS 10.09 5.93 3.62 1.38 3.40 1.11 1.07 348.18%
NAPS 0.2873 0.3795 0.3571 0.3194 0.2769 0.2312 0.1806 36.38%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 - -
Price 4.04 3.31 3.51 2.58 2.08 1.93 0.00 -
P/RPS 1.79 1.90 2.79 4.10 1.09 1.36 0.00 -
P/EPS 15.41 16.71 24.96 37.12 11.91 17.00 0.00 -
EY 6.49 5.98 4.01 2.69 8.39 5.88 0.00 -
DY 3.61 2.60 1.50 0.78 2.52 0.91 0.00 -
P/NAPS 9.72 6.01 6.78 5.56 4.86 5.29 0.00 -
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 11/06/15 09/03/15 08/12/14 08/09/14 11/06/14 10/03/14 06/12/13 -
Price 3.55 3.64 3.31 2.90 2.31 1.86 1.71 -
P/RPS 1.57 2.09 2.63 4.61 1.21 1.31 1.73 -6.28%
P/EPS 13.54 18.37 23.54 41.73 13.23 16.39 22.92 -29.66%
EY 7.39 5.44 4.25 2.40 7.56 6.10 4.36 42.29%
DY 4.11 2.36 1.59 0.69 2.27 0.94 1.02 153.86%
P/NAPS 8.54 6.61 6.39 6.25 5.40 5.09 5.81 29.36%

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