[BAUTO] QoQ Cumulative Quarter Result on 31-Oct-2017 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
08-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- 109.87%
YoY- -40.88%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 485,396 1,992,926 1,422,332 862,935 391,228 1,659,502 1,305,470 -48.38%
PBT 67,244 197,234 123,563 66,327 31,723 176,570 143,930 -39.87%
Tax -15,651 -46,116 -30,605 -17,665 -8,565 -43,110 -36,121 -42.82%
NP 51,593 151,118 92,958 48,662 23,158 133,460 107,809 -38.90%
-
NP to SH 50,278 140,067 82,880 42,408 20,207 119,054 96,843 -35.48%
-
Tax Rate 23.27% 23.38% 24.77% 26.63% 27.00% 24.42% 25.10% -
Total Cost 433,803 1,841,808 1,329,374 814,273 368,070 1,526,042 1,197,661 -49.28%
-
Net Worth 474,137 474,896 445,792 428,689 427,002 443,266 455,563 2.70%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 29,017 120,080 62,364 35,724 17,320 133,749 97,416 -55.49%
Div Payout % 57.71% 85.73% 75.25% 84.24% 85.71% 112.34% 100.59% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 474,137 474,896 445,792 428,689 427,002 443,266 455,563 2.70%
NOSH 1,162,008 1,161,425 1,160,383 1,152,391 1,154,685 1,148,061 1,146,071 0.92%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 10.63% 7.58% 6.54% 5.64% 5.92% 8.04% 8.26% -
ROE 10.60% 29.49% 18.59% 9.89% 4.73% 26.86% 21.26% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 41.82 172.60 123.16 74.88 33.88 144.55 113.91 -48.82%
EPS 4.33 12.13 7.19 3.68 1.75 10.37 8.45 -36.04%
DPS 2.50 10.40 5.40 3.10 1.50 11.65 8.50 -55.87%
NAPS 0.4085 0.4113 0.386 0.372 0.3698 0.3861 0.3975 1.84%
Adjusted Per Share Value based on latest NOSH - 1,150,310
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 41.45 170.20 121.47 73.70 33.41 141.72 111.49 -48.38%
EPS 4.29 11.96 7.08 3.62 1.73 10.17 8.27 -35.51%
DPS 2.48 10.26 5.33 3.05 1.48 11.42 8.32 -55.47%
NAPS 0.4049 0.4056 0.3807 0.3661 0.3647 0.3786 0.3891 2.69%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 2.18 2.22 2.24 2.04 1.96 2.15 2.10 -
P/RPS 5.21 1.29 1.82 2.72 5.78 1.49 1.84 100.52%
P/EPS 50.33 18.30 31.21 55.43 112.00 20.73 24.85 60.28%
EY 1.99 5.46 3.20 1.80 0.89 4.82 4.02 -37.50%
DY 1.15 4.68 2.41 1.52 0.77 5.42 4.05 -56.89%
P/NAPS 5.34 5.40 5.80 5.48 5.30 5.57 5.28 0.75%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 13/09/18 12/06/18 12/03/18 08/12/17 11/09/17 13/06/17 14/03/17 -
Price 2.07 2.33 2.02 2.16 2.14 2.02 2.04 -
P/RPS 4.95 1.35 1.64 2.88 6.32 1.40 1.79 97.38%
P/EPS 47.79 19.21 28.15 58.70 122.29 19.48 24.14 57.86%
EY 2.09 5.21 3.55 1.70 0.82 5.13 4.14 -36.67%
DY 1.21 4.46 2.67 1.44 0.70 5.77 4.17 -56.26%
P/NAPS 5.07 5.66 5.23 5.81 5.79 5.23 5.13 -0.78%

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