[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

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Quarter Result
Revenue	690,318	485,396	570,594	559,397	471,707	391,228	354,032	55.88%
YoY %	42.22%	-14.93%	2.00%	18.59%	20.57%	10.51%	-	-
Horiz. %	194.99%	137.11%	161.17%	158.01%	133.24%	110.51%	100.00%	-
PBT	94,584	67,244	73,671	57,236	34,604	31,723	32,640	102.86%
YoY %	40.66%	-8.72%	28.71%	65.40%	9.08%	-2.81%	-	-
Horiz. %	289.78%	206.02%	225.71%	175.36%	106.02%	97.19%	100.00%	-
Tax	-19,965	-15,651	-15,511	-12,940	-9,100	-8,565	-6,989	100.94%
YoY %	-27.56%	-0.90%	-19.87%	-42.20%	-6.25%	-22.55%	-	-
Horiz. %	285.66%	223.94%	221.93%	185.15%	130.20%	122.55%	100.00%	-
NP	74,619	51,593	58,160	44,296	25,504	23,158	25,651	103.38%
YoY %	44.63%	-11.29%	31.30%	73.68%	10.13%	-9.72%	-	-
Horiz. %	290.90%	201.13%	226.74%	172.69%	99.43%	90.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,917	50,278	57,187	40,472	22,201	20,207	22,211	122.41%
YoY %	47.02%	-12.08%	41.30%	82.30%	9.87%	-9.02%	-	-
Horiz. %	332.79%	226.37%	257.47%	182.22%	99.95%	90.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.11%	23.27%	21.05%	22.61%	26.30%	27.00%	21.41%	-
YoY %	-9.28%	10.55%	-6.90%	-14.03%	-2.59%	26.11%	-	-
Horiz. %	98.60%	108.69%	98.32%	105.60%	122.84%	126.11%	100.00%	-
Total Cost	615,699	433,803	512,434	515,101	446,203	368,070	328,381	51.87%
YoY %	41.93%	-15.34%	-0.52%	15.44%	21.23%	12.09%	-	-
Horiz. %	187.50%	132.10%	156.05%	156.86%	135.88%	112.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	515,793	474,137	474,896	445,792	427,915	427,002	444,335	10.42%
YoY %	8.79%	-0.16%	6.53%	4.18%	0.21%	-3.90%	-	-
Horiz. %	116.08%	106.71%	106.88%	100.33%	96.30%	96.10%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Dividend
Div	43,544	29,017	57,731	26,562	18,404	17,320	36,251	12.96%
YoY %	50.06%	-49.74%	117.34%	44.33%	6.26%	-52.22%	-	-
Horiz. %	120.12%	80.04%	159.25%	73.27%	50.77%	47.78%	100.00%	-
Div Payout %	58.91%	57.71%	100.95%	65.63%	82.90%	85.71%	163.21%	-
YoY %	2.08%	-42.83%	53.82%	-20.83%	-3.28%	-47.48%	-	-
Horiz. %	36.09%	35.36%	61.85%	40.21%	50.79%	52.52%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Equity
Net Worth	515,793	474,137	474,896	445,792	427,915	427,002	444,335	10.42%
YoY %	8.79%	-0.16%	6.53%	4.18%	0.21%	-3.90%	-	-
Horiz. %	116.08%	106.71%	106.88%	100.33%	96.30%	96.10%	100.00%	-
NOSH	1,162,374	1,162,008	1,161,425	1,160,383	1,150,310	1,154,685	1,150,829	0.66%
YoY %	0.03%	0.05%	0.09%	0.88%	-0.38%	0.34%	-	-
Horiz. %	101.00%	100.97%	100.92%	100.83%	99.95%	100.34%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Ratio Analysis
NP Margin	10.81%	10.63%	10.19%	7.92%	5.41%	5.92%	7.25%	-
YoY %	1.69%	4.32%	28.66%	46.40%	-8.61%	-18.34%	-	-
Horiz. %	149.10%	146.62%	140.55%	109.24%	74.62%	81.66%	100.00%	-
ROE	14.33%	10.60%	12.04%	9.08%	5.19%	4.73%	5.00%	-
YoY %	35.19%	-11.96%	32.60%	74.95%	9.73%	-5.40%	-	-
Horiz. %	286.60%	212.00%	240.80%	181.60%	103.80%	94.60%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Per Share
RPS	59.45	41.82	49.42	48.44	41.01	33.88	30.76	54.97%
YoY %	42.16%	-15.38%	2.02%	18.12%	21.04%	10.14%	-	-
Horiz. %	193.27%	135.96%	160.66%	157.48%	133.32%	110.14%	100.00%	-
EPS	6.36	4.33	4.93	3.50	1.93	1.75	1.93	120.96%
YoY %	46.88%	-12.17%	40.86%	81.35%	10.29%	-9.33%	-	-
Horiz. %	329.53%	224.35%	255.44%	181.35%	100.00%	90.67%	100.00%	-
DPS	3.75	2.50	5.00	2.30	1.60	1.50	3.15	12.29%
YoY %	50.00%	-50.00%	117.39%	43.75%	6.67%	-52.38%	-	-
Horiz. %	119.05%	79.37%	158.73%	73.02%	50.79%	47.62%	100.00%	-
NAPS	0.4442	0.4085	0.4113	0.386	0.372	0.3698	0.3861	9.76%
YoY %	8.74%	-0.68%	6.55%	3.76%	0.59%	-4.22%	-	-
Horiz. %	115.05%	105.80%	106.53%	99.97%	96.35%	95.78%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,160,383
RPS	58.89	41.41	48.68	47.72	40.24	33.38	30.20	55.89%
YoY %	42.21%	-14.93%	2.01%	18.59%	20.55%	10.53%	-	-
Horiz. %	195.00%	137.12%	161.19%	158.01%	133.25%	110.53%	100.00%	-
EPS	6.31	4.29	4.88	3.45	1.89	1.72	1.89	122.89%
YoY %	47.09%	-12.09%	41.45%	82.54%	9.88%	-8.99%	-	-
Horiz. %	333.86%	226.98%	258.20%	182.54%	100.00%	91.01%	100.00%	-
DPS	3.71	2.48	4.93	2.27	1.57	1.48	3.09	12.92%
YoY %	49.60%	-49.70%	117.18%	44.59%	6.08%	-52.10%	-	-
Horiz. %	120.06%	80.26%	159.55%	73.46%	50.81%	47.90%	100.00%	-
NAPS	0.44	0.4045	0.4051	0.3803	0.3651	0.3643	0.3791	10.41%
YoY %	8.78%	-0.15%	6.52%	4.16%	0.22%	-3.90%	-	-
Horiz. %	116.06%	106.70%	106.86%	100.32%	96.31%	96.10%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-38.58%	16.04%	-2.81%	-7.04%	-14.01%	-17.31%	-	-
Horiz. %	45.78%	74.54%	64.23%	66.09%	71.10%	82.69%	100.00%	-
P/EPS	29.85	50.33	44.82	63.92	105.70	112.00	111.40	-58.33%
YoY %	-40.69%	12.29%	-29.88%	-39.53%	-5.63%	0.54%	-	-
Horiz. %	26.80%	45.18%	40.23%	57.38%	94.88%	100.54%	100.00%	-
EY	3.35	1.99	2.23	1.56	0.95	0.89	0.90	139.60%
YoY %	68.34%	-10.76%	42.95%	64.21%	6.74%	-1.11%	-	-
Horiz. %	372.22%	221.11%	247.78%	173.33%	105.56%	98.89%	100.00%	-
DY	1.97	1.15	2.25	1.03	0.78	0.77	1.47	21.48%
YoY %	71.30%	-48.89%	118.45%	32.05%	1.30%	-47.62%	-	-
Horiz. %	134.01%	78.23%	153.06%	70.07%	53.06%	52.38%	100.00%	-
P/NAPS	4.28	5.34	5.40	5.80	5.48	5.30	5.57	-16.06%
YoY %	-19.85%	-1.11%	-6.90%	5.84%	3.40%	-4.85%	-	-
Horiz. %	76.84%	95.87%	96.95%	104.13%	98.38%	95.15%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-27.88%	5.10%	12.95%	-20.87%	-16.61%	-3.81%	-	-
Horiz. %	54.34%	75.34%	71.69%	63.47%	80.21%	96.19%	100.00%	-
P/EPS	33.30	47.79	47.04	57.64	111.92	122.29	104.66	-53.29%
YoY %	-30.32%	1.59%	-18.39%	-48.50%	-8.48%	16.85%	-	-
Horiz. %	31.82%	45.66%	44.95%	55.07%	106.94%	116.85%	100.00%	-
EY	3.00	2.09	2.13	1.73	0.89	0.82	0.96	113.30%
YoY %	43.54%	-1.88%	23.12%	94.38%	8.54%	-14.58%	-	-
Horiz. %	312.50%	217.71%	221.88%	180.21%	92.71%	85.42%	100.00%	-
DY	1.77	1.21	2.15	1.14	0.74	0.70	1.56	8.75%
YoY %	46.28%	-43.72%	88.60%	54.05%	5.71%	-55.13%	-	-
Horiz. %	113.46%	77.56%	137.82%	73.08%	47.44%	44.87%	100.00%	-
P/NAPS	4.77	5.07	5.66	5.23	5.81	5.79	5.23	-5.93%
YoY %	-5.92%	-10.42%	8.22%	-9.98%	0.35%	10.71%	-	-
Horiz. %	91.20%	96.94%	108.22%	100.00%	111.09%	110.71%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos