[BAUTO] QoQ Cumulative Quarter Result on 31-Oct-2014 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
08-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 102.53%
YoY- 111.64%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 512,545 1,830,443 1,405,534 1,016,773 507,951 1,448,873 1,053,898 -38.23%
PBT 73,539 298,971 223,672 157,501 76,468 181,583 117,173 -26.75%
Tax -18,509 -79,486 -58,162 -40,476 -19,071 -45,860 -30,591 -28.52%
NP 55,030 219,485 165,510 117,025 57,397 135,723 86,582 -26.13%
-
NP to SH 52,203 212,374 160,146 113,623 56,101 132,359 84,256 -27.38%
-
Tax Rate 25.17% 26.59% 26.00% 25.70% 24.94% 25.26% 26.11% -
Total Cost 457,515 1,610,958 1,240,024 899,748 450,554 1,313,150 967,316 -39.37%
-
Net Worth 460,936 336,719 444,867 418,611 374,383 324,529 271,029 42.61%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 25,645 118,232 69,523 42,426 16,144 39,798 12,991 57.56%
Div Payout % 49.13% 55.67% 43.41% 37.34% 28.78% 30.07% 15.42% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 460,936 336,719 444,867 418,611 374,383 324,529 271,029 42.61%
NOSH 1,139,803 809,812 808,409 808,129 807,208 758,069 742,343 33.19%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 10.74% 11.99% 11.78% 11.51% 11.30% 9.37% 8.22% -
ROE 11.33% 63.07% 36.00% 27.14% 14.98% 40.78% 31.09% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 44.97 226.03 173.86 125.82 62.93 191.13 141.97 -53.63%
EPS 4.58 18.74 19.81 14.06 6.95 17.46 11.35 -45.48%
DPS 2.25 14.60 8.60 5.25 2.00 5.25 1.75 18.29%
NAPS 0.4044 0.4158 0.5503 0.518 0.4638 0.4281 0.3651 7.07%
Adjusted Per Share Value based on latest NOSH - 807,893
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 43.77 156.32 120.04 86.83 43.38 123.74 90.00 -38.23%
EPS 4.46 18.14 13.68 9.70 4.79 11.30 7.20 -27.39%
DPS 2.19 10.10 5.94 3.62 1.38 3.40 1.11 57.50%
NAPS 0.3936 0.2876 0.3799 0.3575 0.3197 0.2772 0.2315 42.59%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 2.60 4.04 3.31 3.51 2.58 2.08 1.93 -
P/RPS 5.78 1.79 1.90 2.79 4.10 1.09 1.36 163.07%
P/EPS 56.77 15.41 16.71 24.96 37.12 11.91 17.00 123.90%
EY 1.76 6.49 5.98 4.01 2.69 8.39 5.88 -55.35%
DY 0.87 3.61 2.60 1.50 0.78 2.52 0.91 -2.96%
P/NAPS 6.43 9.72 6.01 6.78 5.56 4.86 5.29 13.93%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 10/09/15 11/06/15 09/03/15 08/12/14 08/09/14 11/06/14 10/03/14 -
Price 2.13 3.55 3.64 3.31 2.90 2.31 1.86 -
P/RPS 4.74 1.57 2.09 2.63 4.61 1.21 1.31 136.24%
P/EPS 46.51 13.54 18.37 23.54 41.73 13.23 16.39 100.82%
EY 2.15 7.39 5.44 4.25 2.40 7.56 6.10 -50.19%
DY 1.06 4.11 2.36 1.59 0.69 2.27 0.94 8.36%
P/NAPS 5.27 8.54 6.61 6.39 6.25 5.40 5.09 2.35%

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