[BAUTO] QoQ Quarter Result on 31-Jan-2018 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
12-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 82.3%
YoY- 61.21%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 690,318 485,396 570,594 559,397 471,707 391,228 354,032 55.88%
PBT 94,584 67,244 73,671 57,236 34,604 31,723 32,640 102.86%
Tax -19,965 -15,651 -15,511 -12,940 -9,100 -8,565 -6,989 100.94%
NP 74,619 51,593 58,160 44,296 25,504 23,158 25,651 103.38%
-
NP to SH 73,917 50,278 57,187 40,472 22,201 20,207 22,211 122.41%
-
Tax Rate 21.11% 23.27% 21.05% 22.61% 26.30% 27.00% 21.41% -
Total Cost 615,699 433,803 512,434 515,101 446,203 368,070 328,381 51.87%
-
Net Worth 515,793 474,137 474,896 445,792 427,915 427,002 444,335 10.42%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 43,544 29,017 57,731 26,562 18,404 17,320 36,251 12.96%
Div Payout % 58.91% 57.71% 100.95% 65.63% 82.90% 85.71% 163.21% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 515,793 474,137 474,896 445,792 427,915 427,002 444,335 10.42%
NOSH 1,162,374 1,162,008 1,161,425 1,160,383 1,150,310 1,154,685 1,150,829 0.66%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 10.81% 10.63% 10.19% 7.92% 5.41% 5.92% 7.25% -
ROE 14.33% 10.60% 12.04% 9.08% 5.19% 4.73% 5.00% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 59.45 41.82 49.42 48.44 41.01 33.88 30.76 54.97%
EPS 6.36 4.33 4.93 3.50 1.93 1.75 1.93 120.96%
DPS 3.75 2.50 5.00 2.30 1.60 1.50 3.15 12.29%
NAPS 0.4442 0.4085 0.4113 0.386 0.372 0.3698 0.3861 9.76%
Adjusted Per Share Value based on latest NOSH - 1,160,383
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 58.95 41.45 48.73 47.77 40.28 33.41 30.24 55.86%
EPS 6.31 4.29 4.88 3.46 1.90 1.73 1.90 122.10%
DPS 3.72 2.48 4.93 2.27 1.57 1.48 3.10 12.88%
NAPS 0.4405 0.4049 0.4056 0.3807 0.3654 0.3647 0.3795 10.41%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 1.90 2.18 2.22 2.24 2.04 1.96 2.15 -
P/RPS 3.20 5.21 4.49 4.62 4.97 5.78 6.99 -40.51%
P/EPS 29.85 50.33 44.82 63.92 105.70 112.00 111.40 -58.33%
EY 3.35 1.99 2.23 1.56 0.95 0.89 0.90 139.60%
DY 1.97 1.15 2.25 1.03 0.78 0.77 1.47 21.48%
P/NAPS 4.28 5.34 5.40 5.80 5.48 5.30 5.57 -16.06%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 12/12/18 13/09/18 12/06/18 12/03/18 08/12/17 11/09/17 13/06/17 -
Price 2.12 2.07 2.33 2.02 2.16 2.14 2.02 -
P/RPS 3.57 4.95 4.71 4.17 5.27 6.32 6.57 -33.33%
P/EPS 33.30 47.79 47.04 57.64 111.92 122.29 104.66 -53.29%
EY 3.00 2.09 2.13 1.73 0.89 0.82 0.96 113.30%
DY 1.77 1.21 2.15 1.14 0.74 0.70 1.56 8.75%
P/NAPS 4.77 5.07 5.66 5.23 5.81 5.79 5.23 -5.93%

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