[BAUTO] QoQ Cumulative Quarter Result on 31-Jul-2016 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
08-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- -79.2%
YoY- -21.25%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 1,659,502 1,305,470 966,787 493,616 2,095,391 1,577,531 1,054,951 35.29%
PBT 176,570 143,930 104,959 58,573 278,257 205,462 147,239 12.88%
Tax -43,110 -36,121 -25,578 -14,324 -67,897 -50,544 -36,349 12.05%
NP 133,460 107,809 79,381 44,249 210,360 154,918 110,890 13.15%
-
NP to SH 119,054 96,843 71,738 41,111 197,629 146,394 105,266 8.55%
-
Tax Rate 24.42% 25.10% 24.37% 24.45% 24.40% 24.60% 24.69% -
Total Cost 1,526,042 1,197,661 887,406 449,367 1,885,031 1,422,613 944,061 37.77%
-
Net Worth 443,266 455,563 457,129 457,030 529,439 503,599 491,697 -6.68%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 133,749 97,416 65,893 34,354 192,876 78,669 54,114 82.90%
Div Payout % 112.34% 100.59% 91.85% 83.57% 97.60% 53.74% 51.41% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 443,266 455,563 457,129 457,030 529,439 503,599 491,697 -6.68%
NOSH 1,148,061 1,146,071 1,145,974 1,145,153 1,141,279 1,140,140 1,139,242 0.51%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 8.04% 8.26% 8.21% 8.96% 10.04% 9.82% 10.51% -
ROE 26.86% 21.26% 15.69% 9.00% 37.33% 29.07% 21.41% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 144.55 113.91 84.36 43.10 183.60 138.36 92.60 34.60%
EPS 10.37 8.45 6.26 3.59 17.32 12.84 9.24 8.00%
DPS 11.65 8.50 5.75 3.00 16.90 6.90 4.75 81.96%
NAPS 0.3861 0.3975 0.3989 0.3991 0.4639 0.4417 0.4316 -7.16%
Adjusted Per Share Value based on latest NOSH - 1,145,153
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 141.72 111.49 82.57 42.16 178.95 134.72 90.09 35.29%
EPS 10.17 8.27 6.13 3.51 16.88 12.50 8.99 8.57%
DPS 11.42 8.32 5.63 2.93 16.47 6.72 4.62 82.91%
NAPS 0.3786 0.3891 0.3904 0.3903 0.4522 0.4301 0.4199 -6.67%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 2.15 2.10 2.28 2.34 2.20 2.17 2.10 -
P/RPS 1.49 1.84 2.70 5.43 1.20 1.57 2.27 -24.49%
P/EPS 20.73 24.85 36.42 65.18 12.70 16.90 22.73 -5.96%
EY 4.82 4.02 2.75 1.53 7.87 5.92 4.40 6.27%
DY 5.42 4.05 2.52 1.28 7.68 3.18 2.26 79.26%
P/NAPS 5.57 5.28 5.72 5.86 4.74 4.91 4.87 9.37%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 13/06/17 14/03/17 08/12/16 08/09/16 13/06/16 11/03/16 10/12/15 -
Price 2.02 2.04 2.12 2.25 2.28 2.19 2.12 -
P/RPS 1.40 1.79 2.51 5.22 1.24 1.58 2.29 -27.98%
P/EPS 19.48 24.14 33.87 62.67 13.17 17.06 22.94 -10.33%
EY 5.13 4.14 2.95 1.60 7.59 5.86 4.36 11.46%
DY 5.77 4.17 2.71 1.33 7.41 3.15 2.24 88.01%
P/NAPS 5.23 5.13 5.31 5.64 4.91 4.96 4.91 4.30%

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