[BAUTO] QoQ Cumulative Quarter Result on 31-Jul-2017 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
11-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- -83.03%
YoY- -50.85%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 1,992,926 1,422,332 862,935 391,228 1,659,502 1,305,470 966,787 62.18%
PBT 197,234 123,563 66,327 31,723 176,570 143,930 104,959 52.45%
Tax -46,116 -30,605 -17,665 -8,565 -43,110 -36,121 -25,578 48.29%
NP 151,118 92,958 48,662 23,158 133,460 107,809 79,381 53.78%
-
NP to SH 140,067 82,880 42,408 20,207 119,054 96,843 71,738 56.40%
-
Tax Rate 23.38% 24.77% 26.63% 27.00% 24.42% 25.10% 24.37% -
Total Cost 1,841,808 1,329,374 814,273 368,070 1,526,042 1,197,661 887,406 62.92%
-
Net Worth 474,896 445,792 428,689 427,002 443,266 455,563 457,129 2.58%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 120,080 62,364 35,724 17,320 133,749 97,416 65,893 49.35%
Div Payout % 85.73% 75.25% 84.24% 85.71% 112.34% 100.59% 91.85% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 474,896 445,792 428,689 427,002 443,266 455,563 457,129 2.58%
NOSH 1,161,425 1,160,383 1,152,391 1,154,685 1,148,061 1,146,071 1,145,974 0.89%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 7.58% 6.54% 5.64% 5.92% 8.04% 8.26% 8.21% -
ROE 29.49% 18.59% 9.89% 4.73% 26.86% 21.26% 15.69% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 172.60 123.16 74.88 33.88 144.55 113.91 84.36 61.37%
EPS 12.13 7.19 3.68 1.75 10.37 8.45 6.26 55.61%
DPS 10.40 5.40 3.10 1.50 11.65 8.50 5.75 48.61%
NAPS 0.4113 0.386 0.372 0.3698 0.3861 0.3975 0.3989 2.06%
Adjusted Per Share Value based on latest NOSH - 1,154,685
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 170.20 121.47 73.70 33.41 141.72 111.49 82.57 62.18%
EPS 11.96 7.08 3.62 1.73 10.17 8.27 6.13 56.33%
DPS 10.26 5.33 3.05 1.48 11.42 8.32 5.63 49.36%
NAPS 0.4056 0.3807 0.3661 0.3647 0.3786 0.3891 0.3904 2.58%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 2.22 2.24 2.04 1.96 2.15 2.10 2.28 -
P/RPS 1.29 1.82 2.72 5.78 1.49 1.84 2.70 -38.96%
P/EPS 18.30 31.21 55.43 112.00 20.73 24.85 36.42 -36.87%
EY 5.46 3.20 1.80 0.89 4.82 4.02 2.75 58.16%
DY 4.68 2.41 1.52 0.77 5.42 4.05 2.52 51.25%
P/NAPS 5.40 5.80 5.48 5.30 5.57 5.28 5.72 -3.77%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 12/06/18 12/03/18 08/12/17 11/09/17 13/06/17 14/03/17 08/12/16 -
Price 2.33 2.02 2.16 2.14 2.02 2.04 2.12 -
P/RPS 1.35 1.64 2.88 6.32 1.40 1.79 2.51 -33.93%
P/EPS 19.21 28.15 58.70 122.29 19.48 24.14 33.87 -31.55%
EY 5.21 3.55 1.70 0.82 5.13 4.14 2.95 46.26%
DY 4.46 2.67 1.44 0.70 5.77 4.17 2.71 39.52%
P/NAPS 5.66 5.23 5.81 5.79 5.23 5.13 5.31 4.35%

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