[BAUTO] QoQ Cumulative Quarter Result on 31-Oct-2016 [#2]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

08-Dec-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Oct-2016 [#2]

Profit Trend

QoQ- 74.5%

YoY- -31.85%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Cumulative Result
Revenue	391,228	1,659,502	1,305,470	966,787	493,616	2,095,391	1,577,531	-60.56%
YoY %	-76.42%	27.12%	35.03%	95.86%	-76.44%	32.83%	-	-
Horiz. %	24.80%	105.20%	82.75%	61.28%	31.29%	132.83%	100.00%	-
PBT	31,723	176,570	143,930	104,959	58,573	278,257	205,462	-71.25%
YoY %	-82.03%	22.68%	37.13%	79.19%	-78.95%	35.43%	-	-
Horiz. %	15.44%	85.94%	70.05%	51.08%	28.51%	135.43%	100.00%	-
Tax	-8,565	-43,110	-36,121	-25,578	-14,324	-67,897	-50,544	-69.41%
YoY %	80.13%	-19.35%	-41.22%	-78.57%	78.90%	-34.33%	-	-
Horiz. %	16.95%	85.29%	71.46%	50.61%	28.34%	134.33%	100.00%	-
NP	23,158	133,460	107,809	79,381	44,249	210,360	154,918	-71.86%
YoY %	-82.65%	23.79%	35.81%	79.40%	-78.97%	35.79%	-	-
Horiz. %	14.95%	86.15%	69.59%	51.24%	28.56%	135.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,207	119,054	96,843	71,738	41,111	197,629	146,394	-73.32%
YoY %	-83.03%	22.94%	35.00%	74.50%	-79.20%	35.00%	-	-
Horiz. %	13.80%	81.32%	66.15%	49.00%	28.08%	135.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.00%	24.42%	25.10%	24.37%	24.45%	24.40%	24.60%	-
YoY %	10.57%	-2.71%	3.00%	-0.33%	0.20%	-0.81%	-	-
Horiz. %	109.76%	99.27%	102.03%	99.07%	99.39%	99.19%	100.00%	-
Total Cost	368,070	1,526,042	1,197,661	887,406	449,367	1,885,031	1,422,613	-59.43%
YoY %	-75.88%	27.42%	34.96%	97.48%	-76.16%	32.50%	-	-
Horiz. %	25.87%	107.27%	84.19%	62.38%	31.59%	132.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	427,002	443,266	455,563	457,129	457,030	529,439	503,599	-10.42%
YoY %	-3.67%	-2.70%	-0.34%	0.02%	-13.68%	5.13%	-	-
Horiz. %	84.79%	88.02%	90.46%	90.77%	90.75%	105.13%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Dividend
Div	17,320	133,749	97,416	65,893	34,354	192,876	78,669	-63.57%
YoY %	-87.05%	37.30%	47.84%	91.81%	-82.19%	145.17%	-	-
Horiz. %	22.02%	170.01%	123.83%	83.76%	43.67%	245.17%	100.00%	-
Div Payout %	85.71%	112.34%	100.59%	91.85%	83.57%	97.60%	53.74%	-
YoY %	-23.70%	11.68%	9.52%	9.91%	-14.38%	81.62%	-	-
Horiz. %	159.49%	209.04%	187.18%	170.92%	155.51%	181.62%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Equity
Net Worth	427,002	443,266	455,563	457,129	457,030	529,439	503,599	-10.42%
YoY %	-3.67%	-2.70%	-0.34%	0.02%	-13.68%	5.13%	-	-
Horiz. %	84.79%	88.02%	90.46%	90.77%	90.75%	105.13%	100.00%	-
NOSH	1,154,685	1,148,061	1,146,071	1,145,974	1,145,153	1,141,279	1,140,140	0.84%
YoY %	0.58%	0.17%	0.01%	0.07%	0.34%	0.10%	-	-
Horiz. %	101.28%	100.69%	100.52%	100.51%	100.44%	100.10%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Ratio Analysis
NP Margin	5.92%	8.04%	8.26%	8.21%	8.96%	10.04%	9.82%	-
YoY %	-26.37%	-2.66%	0.61%	-8.37%	-10.76%	2.24%	-	-
Horiz. %	60.29%	81.87%	84.11%	83.60%	91.24%	102.24%	100.00%	-
ROE	4.73%	26.86%	21.26%	15.69%	9.00%	37.33%	29.07%	-
YoY %	-82.39%	26.34%	35.50%	74.33%	-75.89%	28.41%	-	-
Horiz. %	16.27%	92.40%	73.13%	53.97%	30.96%	128.41%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Per Share
RPS	33.88	144.55	113.91	84.36	43.10	183.60	138.36	-60.89%
YoY %	-76.56%	26.90%	35.03%	95.73%	-76.53%	32.70%	-	-
Horiz. %	24.49%	104.47%	82.33%	60.97%	31.15%	132.70%	100.00%	-
EPS	1.75	10.37	8.45	6.26	3.59	17.32	12.84	-73.54%
YoY %	-83.12%	22.72%	34.98%	74.37%	-79.27%	34.89%	-	-
Horiz. %	13.63%	80.76%	65.81%	48.75%	27.96%	134.89%	100.00%	-
DPS	1.50	11.65	8.50	5.75	3.00	16.90	6.90	-63.87%
YoY %	-87.12%	37.06%	47.83%	91.67%	-82.25%	144.93%	-	-
Horiz. %	21.74%	168.84%	123.19%	83.33%	43.48%	244.93%	100.00%	-
NAPS	0.3698	0.3861	0.3975	0.3989	0.3991	0.4639	0.4417	-11.17%
YoY %	-4.22%	-2.87%	-0.35%	-0.05%	-13.97%	5.03%	-	-
Horiz. %	83.72%	87.41%	89.99%	90.31%	90.36%	105.03%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,147,078
RPS	33.41	141.72	111.49	82.57	42.16	178.95	134.72	-60.56%
YoY %	-76.43%	27.11%	35.02%	95.85%	-76.44%	32.83%	-	-
Horiz. %	24.80%	105.20%	82.76%	61.29%	31.29%	132.83%	100.00%	-
EPS	1.73	10.17	8.27	6.13	3.51	16.88	12.50	-73.27%
YoY %	-82.99%	22.97%	34.91%	74.64%	-79.21%	35.04%	-	-
Horiz. %	13.84%	81.36%	66.16%	49.04%	28.08%	135.04%	100.00%	-
DPS	1.48	11.42	8.32	5.63	2.93	16.47	6.72	-63.56%
YoY %	-87.04%	37.26%	47.78%	92.15%	-82.21%	145.09%	-	-
Horiz. %	22.02%	169.94%	123.81%	83.78%	43.60%	245.09%	100.00%	-
NAPS	0.3647	0.3786	0.3891	0.3904	0.3903	0.4522	0.4301	-10.42%
YoY %	-3.67%	-2.70%	-0.33%	0.03%	-13.69%	5.14%	-	-
Horiz. %	84.79%	88.03%	90.47%	90.77%	90.75%	105.14%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	-
Price	1.96	2.15	2.10	2.28	2.34	2.20	2.17	-
P/RPS	5.78	1.49	1.84	2.70	5.43	1.20	1.57	138.61%
YoY %	287.92%	-19.02%	-31.85%	-50.28%	352.50%	-23.57%	-	-
Horiz. %	368.15%	94.90%	117.20%	171.97%	345.86%	76.43%	100.00%	-
P/EPS	112.00	20.73	24.85	36.42	65.18	12.70	16.90	253.22%
YoY %	440.28%	-16.58%	-31.77%	-44.12%	413.23%	-24.85%	-	-
Horiz. %	662.72%	122.66%	147.04%	215.50%	385.68%	75.15%	100.00%	-
EY	0.89	4.82	4.02	2.75	1.53	7.87	5.92	-71.75%
YoY %	-81.54%	19.90%	46.18%	79.74%	-80.56%	32.94%	-	-
Horiz. %	15.03%	81.42%	67.91%	46.45%	25.84%	132.94%	100.00%	-
DY	0.77	5.42	4.05	2.52	1.28	7.68	3.18	-61.18%
YoY %	-85.79%	33.83%	60.71%	96.88%	-83.33%	141.51%	-	-
Horiz. %	24.21%	170.44%	127.36%	79.25%	40.25%	241.51%	100.00%	-
P/NAPS	5.30	5.57	5.28	5.72	5.86	4.74	4.91	5.23%
YoY %	-4.85%	5.49%	-7.69%	-2.39%	23.63%	-3.46%	-	-
Horiz. %	107.94%	113.44%	107.54%	116.50%	119.35%	96.54%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Announcement Date
Date	11/09/17	13/06/17	14/03/17	08/12/16	08/09/16	13/06/16	11/03/16	-
Price	2.14	2.02	2.04	2.12	2.25	2.28	2.19	-
P/RPS	6.32	1.40	1.79	2.51	5.22	1.24	1.58	152.19%
YoY %	351.43%	-21.79%	-28.69%	-51.92%	320.97%	-21.52%	-	-
Horiz. %	400.00%	88.61%	113.29%	158.86%	330.38%	78.48%	100.00%	-
P/EPS	122.29	19.48	24.14	33.87	62.67	13.17	17.06	272.21%
YoY %	527.77%	-19.30%	-28.73%	-45.96%	375.85%	-22.80%	-	-
Horiz. %	716.82%	114.19%	141.50%	198.53%	367.35%	77.20%	100.00%	-
EY	0.82	5.13	4.14	2.95	1.60	7.59	5.86	-73.07%
YoY %	-84.02%	23.91%	40.34%	84.38%	-78.92%	29.52%	-	-
Horiz. %	13.99%	87.54%	70.65%	50.34%	27.30%	129.52%	100.00%	-
DY	0.70	5.77	4.17	2.71	1.33	7.41	3.15	-63.34%
YoY %	-87.87%	38.37%	53.87%	103.76%	-82.05%	135.24%	-	-
Horiz. %	22.22%	183.17%	132.38%	86.03%	42.22%	235.24%	100.00%	-
P/NAPS	5.79	5.23	5.13	5.31	5.64	4.91	4.96	10.87%
YoY %	10.71%	1.95%	-3.39%	-5.85%	14.87%	-1.01%	-	-
Horiz. %	116.73%	105.44%	103.43%	107.06%	113.71%	98.99%	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

No trading signals available.

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

331

PTRANS

PERAK TRANSIT BERHAD

330

HLIND

HONG LEONG INDUSTRIES BHD

327

YTLPOWR

YTL POWER INTERNATIONAL BHD

200

MYEG

MY E.G. SERVICES BHD

184

PBBANK

PUBLIC BANK BHD

139

SAPNRG

SAPURA ENERGY BERHAD

136

MAYBANK

MALAYAN BANKING BHD

134

GENM

GENTING MALAYSIA BERHAD

134

Daily Stocks

HSI-CVZ

0.17

-0.005

186,865,500

MYEG

0.935

+0.025

178,856,300

ICONIC-WA

0.045

+0.015

178,538,400

CLASSITA

0.045

+0.005

175,947,600

ICONIC

0.105

+0.025

151,023,400

INIX-OR

0.02

0.00

141,839,900

MKHOP

0.615

-0.005

122,942,500

HSI-HUF

0.085

-0.005

109,309,700

EDUSPEC-OR

0.005

0.00

75,002,700

FITTERS

0.05

0.00

68,117,400

More active Stocks

CHINHIN

5.90

+0.60

626,300

NESTLE

127.20

+0.30

168,700

MPI

30.30

+0.30

35,700

UTDPLT

25.20

+0.22

201,100

OPPSTAR

1.45

+0.20

41,888,800

CHGP

2.13

+0.19

2,675,300

HKEX-CP

0.185

+0.18

800

ALLIANZ

21.04

+0.14

9,200

GESHEN

3.89

+0.11

105,500

BAT

8.36

+0.10

273,600

More gainer Stocks

DLADY

32.86

-0.96

21,400

YTLPOWR

4.60

-0.19

43,941,400

ORIENT

6.97

-0.18

1,220,900

PPB

15.74

-0.16

2,153,700

PETDAG

21.70

-0.16

355,100

CRESNDO

3.60

-0.14

714,500

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.78

-0.11

2,453,600

YTL

3.10

-0.10

54,300,400

GCB

2.74

-0.10

6,604,700

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