[BAUTO] QoQ Cumulative Quarter Result on 31-Jul-2019 [#1]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

13-Sep-2019

Admission Sponsor

Sponsor

Financial Year

30-Apr-2020

Quarter

31-Jul-2019 [#1]

Profit Trend

QoQ- -80.96%

YoY- 0.47%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Cumulative Result
Revenue	1,759,036	1,459,676	992,213	535,044	2,492,121	1,953,844	1,175,714	30.84%
YoY %	20.51%	47.11%	85.45%	-78.53%	27.55%	66.18%	-	-
Horiz. %	149.61%	124.15%	84.39%	45.51%	211.97%	166.18%	100.00%	-
PBT	131,771	128,572	94,225	65,037	342,257	264,649	161,828	-12.81%
YoY %	2.49%	36.45%	44.88%	-81.00%	29.32%	63.54%	-	-
Horiz. %	81.43%	79.45%	58.23%	40.19%	211.49%	163.54%	100.00%	-
Tax	-28,252	-27,109	-21,144	-13,564	-74,235	-56,815	-35,616	-14.32%
YoY %	-4.22%	-28.21%	-55.88%	81.73%	-30.66%	-59.52%	-	-
Horiz. %	79.32%	76.11%	59.37%	38.08%	208.43%	159.52%	100.00%	-
NP	103,519	101,463	73,081	51,473	268,022	207,834	126,212	-12.38%
YoY %	2.03%	38.84%	41.98%	-80.80%	28.96%	64.67%	-	-
Horiz. %	82.02%	80.39%	57.90%	40.78%	212.36%	164.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	100,512	98,053	70,903	50,515	265,265	205,208	124,195	-13.16%
YoY %	2.51%	38.29%	40.36%	-80.96%	29.27%	65.23%	-	-
Horiz. %	80.93%	78.95%	57.09%	40.67%	213.59%	165.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.44%	21.08%	22.44%	20.86%	21.69%	21.47%	22.01%	-
YoY %	1.71%	-6.06%	7.57%	-3.83%	1.02%	-2.45%	-	-
Horiz. %	97.41%	95.77%	101.95%	94.78%	98.55%	97.55%	100.00%	-
Total Cost	1,655,517	1,358,213	919,132	483,571	2,224,099	1,746,010	1,049,502	35.54%
YoY %	21.89%	47.77%	90.07%	-78.26%	27.38%	66.37%	-	-
Horiz. %	157.74%	129.41%	87.58%	46.08%	211.92%	166.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	469,636	478,277	483,207	498,647	566,378	555,926	515,793	-6.06%
YoY %	-1.81%	-1.02%	-3.10%	-11.96%	1.88%	7.78%	-	-
Horiz. %	91.05%	92.73%	93.68%	96.68%	109.81%	107.78%	100.00%	-

	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Dividend
Div	86,582	86,526	69,626	37,723	246,579	124,764	72,573	12.49%
YoY %	0.06%	24.27%	84.57%	-84.70%	97.64%	71.92%	-	-
Horiz. %	119.30%	119.23%	95.94%	51.98%	339.77%	171.92%	100.00%	-
Div Payout %	86.14%	88.24%	98.20%	74.68%	92.96%	60.80%	58.44%	-
YoY %	-2.38%	-10.14%	31.49%	-19.66%	52.89%	4.04%	-	-
Horiz. %	147.40%	150.99%	168.04%	127.79%	159.07%	104.04%	100.00%	-

	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Equity
Net Worth	469,636	478,277	483,207	498,647	566,378	555,926	515,793	-6.06%
YoY %	-1.81%	-1.02%	-3.10%	-11.96%	1.88%	7.78%	-	-
Horiz. %	91.05%	92.73%	93.68%	96.68%	109.81%	107.78%	100.00%	-
NOSH	1,163,549	1,163,538	1,160,441	1,163,349	1,163,153	1,162,973	1,162,374	0.06%
YoY %	0.00%	0.27%	-0.25%	0.02%	0.02%	0.05%	-	-
Horiz. %	100.10%	100.10%	99.83%	100.08%	100.07%	100.05%	100.00%	-

	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Ratio Analysis
NP Margin	5.88%	6.95%	7.37%	9.62%	10.75%	10.64%	10.73%	-
YoY %	-15.40%	-5.70%	-23.39%	-10.51%	1.03%	-0.84%	-	-
Horiz. %	54.80%	64.77%	68.69%	89.66%	100.19%	99.16%	100.00%	-
ROE	21.40%	20.50%	14.67%	10.13%	46.84%	36.91%	24.08%	-
YoY %	4.39%	39.74%	44.82%	-78.37%	26.90%	53.28%	-	-
Horiz. %	88.87%	85.13%	60.92%	42.07%	194.52%	153.28%	100.00%	-

	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Per Share
RPS	151.36	125.68	85.50	46.10	214.77	168.35	101.25	30.77%
YoY %	20.43%	46.99%	85.47%	-78.54%	27.57%	66.27%	-	-
Horiz. %	149.49%	124.13%	84.44%	45.53%	212.12%	166.27%	100.00%	-
EPS	8.65	8.44	6.11	4.35	22.86	17.68	10.70	-13.23%
YoY %	2.49%	38.13%	40.46%	-80.97%	29.30%	65.23%	-	-
Horiz. %	80.84%	78.88%	57.10%	40.65%	213.64%	165.23%	100.00%	-
DPS	7.45	7.45	6.00	3.25	21.25	10.75	6.25	12.43%
YoY %	0.00%	24.17%	84.62%	-84.71%	97.67%	72.00%	-	-
Horiz. %	119.20%	119.20%	96.00%	52.00%	340.00%	172.00%	100.00%	-
NAPS	0.4041	0.4118	0.4164	0.4296	0.4881	0.479	0.4442	-6.11%
YoY %	-1.87%	-1.10%	-3.07%	-11.99%	1.90%	7.83%	-	-
Horiz. %	90.97%	92.71%	93.74%	96.71%	109.88%	107.83%	100.00%	-

	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,163,349
RPS	150.23	124.66	84.74	45.69	212.83	166.86	100.41	30.84%
YoY %	20.51%	47.11%	85.47%	-78.53%	27.55%	66.18%	-	-
Horiz. %	149.62%	124.15%	84.39%	45.50%	211.96%	166.18%	100.00%	-
EPS	8.58	8.37	6.06	4.31	22.65	17.53	10.61	-13.21%
YoY %	2.51%	38.12%	40.60%	-80.97%	29.21%	65.22%	-	-
Horiz. %	80.87%	78.89%	57.12%	40.62%	213.48%	165.22%	100.00%	-
DPS	7.39	7.39	5.95	3.22	21.06	10.66	6.20	12.42%
YoY %	0.00%	24.20%	84.78%	-84.71%	97.56%	71.94%	-	-
Horiz. %	119.19%	119.19%	95.97%	51.94%	339.68%	171.94%	100.00%	-
NAPS	0.4011	0.4085	0.4127	0.4259	0.4837	0.4748	0.4405	-6.06%
YoY %	-1.81%	-1.02%	-3.10%	-11.95%	1.87%	7.79%	-	-
Horiz. %	91.06%	92.74%	93.69%	96.69%	109.81%	107.79%	100.00%	-

	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	-
Price	1.36	1.85	2.28	2.55	2.40	2.19	1.90	-
P/RPS	0.90	1.47	2.67	5.53	1.12	1.30	1.88	-38.83%
YoY %	-38.78%	-44.94%	-51.72%	393.75%	-13.85%	-30.85%	-	-
Horiz. %	47.87%	78.19%	142.02%	294.15%	59.57%	69.15%	100.00%	-
P/EPS	15.73	21.91	37.32	58.59	10.50	12.39	17.76	-7.78%
YoY %	-28.21%	-41.29%	-36.30%	458.00%	-15.25%	-30.24%	-	-
Horiz. %	88.57%	123.37%	210.14%	329.90%	59.12%	69.76%	100.00%	-
EY	6.36	4.56	2.68	1.71	9.53	8.07	5.63	8.47%
YoY %	39.47%	70.15%	56.73%	-82.06%	18.09%	43.34%	-	-
Horiz. %	112.97%	80.99%	47.60%	30.37%	169.27%	143.34%	100.00%	-
DY	5.48	4.03	2.63	1.27	8.85	4.91	3.29	40.55%
YoY %	35.98%	53.23%	107.09%	-85.65%	80.24%	49.24%	-	-
Horiz. %	166.57%	122.49%	79.94%	38.60%	269.00%	149.24%	100.00%	-
P/NAPS	3.37	4.49	5.48	5.94	4.92	4.57	4.28	-14.74%
YoY %	-24.94%	-18.07%	-7.74%	20.73%	7.66%	6.78%	-	-
Horiz. %	78.74%	104.91%	128.04%	138.79%	114.95%	106.78%	100.00%	-

	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Price Multiplier on Announcement Date
Date	11/06/20	16/03/20	10/12/19	13/09/19	12/06/19	13/03/19	12/12/18	-
Price	1.62	1.48	2.15	2.39	2.40	2.24	2.12	-
P/RPS	1.07	1.18	2.51	5.18	1.12	1.33	2.09	-36.02%
YoY %	-9.32%	-52.99%	-51.54%	362.50%	-15.79%	-36.36%	-	-
Horiz. %	51.20%	56.46%	120.10%	247.85%	53.59%	63.64%	100.00%	-
P/EPS	18.73	17.53	35.19	54.92	10.50	12.67	19.82	-3.70%
YoY %	6.85%	-50.18%	-35.92%	423.05%	-17.13%	-36.07%	-	-
Horiz. %	94.50%	88.45%	177.55%	277.09%	52.98%	63.93%	100.00%	-
EY	5.34	5.70	2.84	1.82	9.53	7.89	5.05	3.79%
YoY %	-6.32%	100.70%	56.04%	-80.90%	20.79%	56.24%	-	-
Horiz. %	105.74%	112.87%	56.24%	36.04%	188.71%	156.24%	100.00%	-
DY	4.60	5.03	2.79	1.36	8.85	4.80	2.95	34.50%
YoY %	-8.55%	80.29%	105.15%	-84.63%	84.38%	62.71%	-	-
Horiz. %	155.93%	170.51%	94.58%	46.10%	300.00%	162.71%	100.00%	-
P/NAPS	4.01	3.59	5.16	5.56	4.92	4.68	4.77	-10.93%
YoY %	11.70%	-30.43%	-7.19%	13.01%	5.13%	-1.89%	-	-
Horiz. %	84.07%	75.26%	108.18%	116.56%	103.14%	98.11%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

2024-05-02 12:20:00

EMA 5

10 Mins

SELL

2024-05-02 11:30:00

EMA 5

5 Mins

SELL

2024-05-02 10:25:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-02 10:25:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-02 09:30:00

ADX

10 Mins

BUY

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

PTRANS

PERAK TRANSIT BERHAD

344

MPI

MALAYSIAN PACIFIC INDUSTRIES

337

HLIND

HONG LEONG INDUSTRIES BHD

329

YTLPOWR

YTL POWER INTERNATIONAL BHD

250

MYEG

MY E.G. SERVICES BHD

231

CAPITALA

CAPITAL A BERHAD

196

PBBANK

PUBLIC BANK BHD

171

SAPNRG

SAPURA ENERGY BERHAD

161

MAYBANK

MALAYAN BANKING BHD

157

Daily Stocks

HSI-CVZ

0.215

+0.045

227,937,700

HSI-HUF

0.05

-0.035

224,105,800

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

MYEG

0.915

-0.02

51,940,200

HSI-HUQ

0.07

-0.025

51,738,800

ICONIC-WA

0.04

-0.005

46,985,000

BPURI

0.07

-0.005

45,984,200

TOPGLOV

0.88

0.00

39,647,200

More active Stocks

DLADY

33.60

+0.74

17,800

NESTLE

127.90

+0.70

55,000

GESHEN

4.28

+0.39

529,700

ALLIANZ

21.38

+0.34

51,200

HSI-CXJ

0.50

+0.31

10,000

LPI

12.28

+0.28

180,000

AJI

19.68

+0.26

30,900

ATECH

3.00

+0.24

2,235,000

CVIEW

1.51

+0.23

214,800

RCECAP

2.98

+0.21

2,198,400

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

ORIENT

6.97

-0.18

1,220,900

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.48

-0.12

402,500

KUAISHO-C17

0.08

-0.12

58,800

SHH

1.16

-0.12

200

UWC

2.97

-0.11

1,516,600

BAUTO-C39

0.04

-0.11

213,000

HSI-HS5

0.335

-0.095

400,000

PGF

1.83

-0.09

889,800

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