[BAUTO] QoQ Cumulative Quarter Result on 31-Oct-2015 [#2]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

10-Dec-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

31-Oct-2015 [#2]

Profit Trend

QoQ- 101.65%

YoY- -7.36%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Cumulative Result
Revenue	493,616	2,095,391	1,577,531	1,054,951	512,545	1,830,443	1,405,534	-50.25%
YoY %	-76.44%	32.83%	49.54%	105.83%	-72.00%	30.23%	-	-
Horiz. %	35.12%	149.08%	112.24%	75.06%	36.47%	130.23%	100.00%	-
PBT	58,573	278,257	205,462	147,239	73,539	298,971	223,672	-59.10%
YoY %	-78.95%	35.43%	39.54%	100.22%	-75.40%	33.66%	-	-
Horiz. %	26.19%	124.40%	91.86%	65.83%	32.88%	133.66%	100.00%	-
Tax	-14,324	-67,897	-50,544	-36,349	-18,509	-79,486	-58,162	-60.74%
YoY %	78.90%	-34.33%	-39.05%	-96.39%	76.71%	-36.66%	-	-
Horiz. %	24.63%	116.74%	86.90%	62.50%	31.82%	136.66%	100.00%	-
NP	44,249	210,360	154,918	110,890	55,030	219,485	165,510	-58.53%
YoY %	-78.97%	35.79%	39.70%	101.51%	-74.93%	32.61%	-	-
Horiz. %	26.73%	127.10%	93.60%	67.00%	33.25%	132.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,111	197,629	146,394	105,266	52,203	212,374	160,146	-59.64%
YoY %	-79.20%	35.00%	39.07%	101.65%	-75.42%	32.61%	-	-
Horiz. %	25.67%	123.41%	91.41%	65.73%	32.60%	132.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.45%	24.40%	24.60%	24.69%	25.17%	26.59%	26.00%	-
YoY %	0.20%	-0.81%	-0.36%	-1.91%	-5.34%	2.27%	-	-
Horiz. %	94.04%	93.85%	94.62%	94.96%	96.81%	102.27%	100.00%	-
Total Cost	449,367	1,885,031	1,422,613	944,061	457,515	1,610,958	1,240,024	-49.20%
YoY %	-76.16%	32.50%	50.69%	106.35%	-71.60%	29.91%	-	-
Horiz. %	36.24%	152.02%	114.72%	76.13%	36.90%	129.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	457,030	529,439	503,599	491,697	460,936	336,719	444,867	1.81%
YoY %	-13.68%	5.13%	2.42%	6.67%	36.89%	-24.31%	-	-
Horiz. %	102.73%	119.01%	113.20%	110.53%	103.61%	75.69%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Dividend
Div	34,354	192,876	78,669	54,114	25,645	118,232	69,523	-37.52%
YoY %	-82.19%	145.17%	45.38%	111.01%	-78.31%	70.06%	-	-
Horiz. %	49.41%	277.43%	113.16%	77.84%	36.89%	170.06%	100.00%	-
Div Payout %	83.57%	97.60%	53.74%	51.41%	49.13%	55.67%	43.41%	-
YoY %	-14.38%	81.62%	4.53%	4.64%	-11.75%	28.24%	-	-
Horiz. %	192.51%	224.83%	123.80%	118.43%	113.18%	128.24%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Equity
Net Worth	457,030	529,439	503,599	491,697	460,936	336,719	444,867	1.81%
YoY %	-13.68%	5.13%	2.42%	6.67%	36.89%	-24.31%	-	-
Horiz. %	102.73%	119.01%	113.20%	110.53%	103.61%	75.69%	100.00%	-
NOSH	1,145,153	1,141,279	1,140,140	1,139,242	1,139,803	809,812	808,409	26.15%
YoY %	0.34%	0.10%	0.08%	-0.05%	40.75%	0.17%	-	-
Horiz. %	141.66%	141.18%	141.04%	140.92%	140.99%	100.17%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Ratio Analysis
NP Margin	8.96%	10.04%	9.82%	10.51%	10.74%	11.99%	11.78%	-
YoY %	-10.76%	2.24%	-6.57%	-2.14%	-10.43%	1.78%	-	-
Horiz. %	76.06%	85.23%	83.36%	89.22%	91.17%	101.78%	100.00%	-
ROE	9.00%	37.33%	29.07%	21.41%	11.33%	63.07%	36.00%	-
YoY %	-75.89%	28.41%	35.78%	88.97%	-82.04%	75.19%	-	-
Horiz. %	25.00%	103.69%	80.75%	59.47%	31.47%	175.19%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Per Share
RPS	43.10	183.60	138.36	92.60	44.97	226.03	173.86	-60.57%
YoY %	-76.53%	32.70%	49.42%	105.92%	-80.10%	30.01%	-	-
Horiz. %	24.79%	105.60%	79.58%	53.26%	25.87%	130.01%	100.00%	-
EPS	3.59	17.32	12.84	9.24	4.58	18.74	19.81	-68.00%
YoY %	-79.27%	34.89%	38.96%	101.75%	-75.56%	-5.40%	-	-
Horiz. %	18.12%	87.43%	64.82%	46.64%	23.12%	94.60%	100.00%	-
DPS	3.00	16.90	6.90	4.75	2.25	14.60	8.60	-50.47%
YoY %	-82.25%	144.93%	45.26%	111.11%	-84.59%	69.77%	-	-
Horiz. %	34.88%	196.51%	80.23%	55.23%	26.16%	169.77%	100.00%	-
NAPS	0.3991	0.4639	0.4417	0.4316	0.4044	0.4158	0.5503	-19.29%
YoY %	-13.97%	5.03%	2.34%	6.73%	-2.74%	-24.44%	-	-
Horiz. %	72.52%	84.30%	80.27%	78.43%	73.49%	75.56%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,138,691
RPS	42.16	178.95	134.72	90.09	43.77	156.32	120.04	-50.25%
YoY %	-76.44%	32.83%	49.54%	105.83%	-72.00%	30.22%	-	-
Horiz. %	35.12%	149.08%	112.23%	75.05%	36.46%	130.22%	100.00%	-
EPS	3.51	16.88	12.50	8.99	4.46	18.14	13.68	-59.65%
YoY %	-79.21%	35.04%	39.04%	101.57%	-75.41%	32.60%	-	-
Horiz. %	25.66%	123.39%	91.37%	65.72%	32.60%	132.60%	100.00%	-
DPS	2.93	16.47	6.72	4.62	2.19	10.10	5.94	-37.59%
YoY %	-82.21%	145.09%	45.45%	110.96%	-78.32%	70.03%	-	-
Horiz. %	49.33%	277.27%	113.13%	77.78%	36.87%	170.03%	100.00%	-
NAPS	0.3903	0.4522	0.4301	0.4199	0.3936	0.2876	0.3799	1.81%
YoY %	-13.69%	5.14%	2.43%	6.68%	36.86%	-24.30%	-	-
Horiz. %	102.74%	119.03%	113.21%	110.53%	103.61%	75.70%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	-
Price	2.34	2.20	2.17	2.10	2.60	4.04	3.31	-
P/RPS	5.43	1.20	1.57	2.27	5.78	1.79	1.90	101.51%
YoY %	352.50%	-23.57%	-30.84%	-60.73%	222.91%	-5.79%	-	-
Horiz. %	285.79%	63.16%	82.63%	119.47%	304.21%	94.21%	100.00%	-
P/EPS	65.18	12.70	16.90	22.73	56.77	15.41	16.71	148.00%
YoY %	413.23%	-24.85%	-25.65%	-59.96%	268.40%	-7.78%	-	-
Horiz. %	390.07%	76.00%	101.14%	136.03%	339.74%	92.22%	100.00%	-
EY	1.53	7.87	5.92	4.40	1.76	6.49	5.98	-59.73%
YoY %	-80.56%	32.94%	34.55%	150.00%	-72.88%	8.53%	-	-
Horiz. %	25.59%	131.61%	99.00%	73.58%	29.43%	108.53%	100.00%	-
DY	1.28	7.68	3.18	2.26	0.87	3.61	2.60	-37.67%
YoY %	-83.33%	141.51%	40.71%	159.77%	-75.90%	38.85%	-	-
Horiz. %	49.23%	295.38%	122.31%	86.92%	33.46%	138.85%	100.00%	-
P/NAPS	5.86	4.74	4.91	4.87	6.43	9.72	6.01	-1.67%
YoY %	23.63%	-3.46%	0.82%	-24.26%	-33.85%	61.73%	-	-
Horiz. %	97.50%	78.87%	81.70%	81.03%	106.99%	161.73%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Announcement Date
Date	08/09/16	13/06/16	11/03/16	10/12/15	10/09/15	11/06/15	09/03/15	-
Price	2.25	2.28	2.19	2.12	2.13	3.55	3.64	-
P/RPS	5.22	1.24	1.58	2.29	4.74	1.57	2.09	84.18%
YoY %	320.97%	-21.52%	-31.00%	-51.69%	201.91%	-24.88%	-	-
Horiz. %	249.76%	59.33%	75.60%	109.57%	226.79%	75.12%	100.00%	-
P/EPS	62.67	13.17	17.06	22.94	46.51	13.54	18.37	126.79%
YoY %	375.85%	-22.80%	-25.63%	-50.68%	243.50%	-26.29%	-	-
Horiz. %	341.15%	71.69%	92.87%	124.88%	253.18%	73.71%	100.00%	-
EY	1.60	7.59	5.86	4.36	2.15	7.39	5.44	-55.80%
YoY %	-78.92%	29.52%	34.40%	102.79%	-70.91%	35.85%	-	-
Horiz. %	29.41%	139.52%	107.72%	80.15%	39.52%	135.85%	100.00%	-
DY	1.33	7.41	3.15	2.24	1.06	4.11	2.36	-31.79%
YoY %	-82.05%	135.24%	40.62%	111.32%	-74.21%	74.15%	-	-
Horiz. %	56.36%	313.98%	133.47%	94.92%	44.92%	174.15%	100.00%	-
P/NAPS	5.64	4.91	4.96	4.91	5.27	8.54	6.61	-10.04%
YoY %	14.87%	-1.01%	1.02%	-6.83%	-38.29%	29.20%	-	-
Horiz. %	85.33%	74.28%	75.04%	74.28%	79.73%	129.20%	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 - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-02 16:20:00

EMA 5

10 Mins

SELL

2024-05-02 16:05:00

EMA 5

5 Mins

SELL

2024-05-02 16:00:00

ADX

Hourly

BUY

2024-05-02 15:45:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-02 15:30:00

EMA 5

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

358

MPI

MALAYSIAN PACIFIC INDUSTRIES

350

HLIND

HONG LEONG INDUSTRIES BHD

340

YTLPOWR

YTL POWER INTERNATIONAL BHD

296

MYEG

MY E.G. SERVICES BHD

264

CAPITALA

CAPITAL A BERHAD

208

PBBANK

PUBLIC BANK BHD

195

MAYBANK

MALAYAN BANKING BHD

175

SAPNRG

SAPURA ENERGY BERHAD

175

Daily Stocks

HSI-CVZ

0.225

+0.055

247,955,200

HSI-HUF

0.045

-0.04

227,779,400

INIX-OR

0.02

0.00

141,839,900

MYEG

0.905

-0.03

94,386,600

ICONIC-WA

0.04

-0.005

79,476,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUN

0.13

-0.05

74,499,500

HSI-HUQ

0.06

-0.035

69,315,600

BPURI

0.075

0.00

58,643,300

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

33.70

+0.84

26,200

NESTLE

127.90

+0.70

234,600

AJI

19.74

+0.32

48,000

HSI-CXJ

0.50

+0.31

10,000

GESHEN

4.19

+0.30

584,300

LPI

12.30

+0.30

257,900

ARKA

1.76

+0.28

136,900

ATECH

3.00

+0.24

4,738,200

ALLIANZ

21.28

+0.24

57,500

CVIEW

1.51

+0.23

285,800

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

ORIENT

6.97

-0.18

1,220,900

KOMARK-WD

0.025

-0.155

3,100

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.47

-0.13

653,300

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

HIBISCS

2.62

-0.10

5,395,500

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