[BAUTO] QoQ Quarter Result on 31-Jan-2019 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jan-2019 [#3]
Profit Trend
QoQ- 9.6%
YoY- 100.17%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 457,169 535,044 538,277 778,130 690,318 485,396 570,594 -13.70%
PBT 29,188 65,037 77,608 102,821 94,584 67,244 73,671 -45.96%
Tax -7,580 -13,564 -17,420 -21,199 -19,965 -15,651 -15,511 -37.87%
NP 21,608 51,473 60,188 81,622 74,619 51,593 58,160 -48.22%
-
NP to SH 20,388 50,515 60,057 81,013 73,917 50,278 57,187 -49.62%
-
Tax Rate 25.97% 20.86% 22.45% 20.62% 21.11% 23.27% 21.05% -
Total Cost 435,561 483,571 478,089 696,508 615,699 433,803 512,434 -10.24%
-
Net Worth 482,361 498,647 566,378 555,926 515,793 474,137 474,896 1.04%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div 31,856 37,723 121,839 52,226 43,544 29,017 57,731 -32.65%
Div Payout % 156.25% 74.68% 202.87% 64.47% 58.91% 57.71% 100.95% -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 482,361 498,647 566,378 555,926 515,793 474,137 474,896 1.04%
NOSH 1,158,409 1,163,349 1,163,153 1,162,973 1,162,374 1,162,008 1,161,425 -0.17%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 4.73% 9.62% 11.18% 10.49% 10.81% 10.63% 10.19% -
ROE 4.23% 10.13% 10.60% 14.57% 14.33% 10.60% 12.04% -
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 39.47 46.10 46.39 67.05 59.45 41.82 49.42 -13.88%
EPS 1.76 4.35 5.18 6.99 6.36 4.33 4.93 -49.58%
DPS 2.75 3.25 10.50 4.50 3.75 2.50 5.00 -32.79%
NAPS 0.4164 0.4296 0.4881 0.479 0.4442 0.4085 0.4113 0.82%
Adjusted Per Share Value based on latest NOSH - 1,162,973
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 39.04 45.69 45.97 66.45 58.95 41.45 48.73 -13.70%
EPS 1.74 4.31 5.13 6.92 6.31 4.29 4.88 -49.62%
DPS 2.72 3.22 10.41 4.46 3.72 2.48 4.93 -32.65%
NAPS 0.4119 0.4259 0.4837 0.4748 0.4405 0.4049 0.4056 1.03%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 2.28 2.55 2.40 2.19 1.90 2.18 2.22 -
P/RPS 5.78 5.53 5.17 3.27 3.20 5.21 4.49 18.28%
P/EPS 129.55 58.59 46.37 31.37 29.85 50.33 44.82 102.52%
EY 0.77 1.71 2.16 3.19 3.35 1.99 2.23 -50.68%
DY 1.21 1.27 4.37 2.05 1.97 1.15 2.25 -33.79%
P/NAPS 5.48 5.94 4.92 4.57 4.28 5.34 5.40 0.98%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 10/12/19 13/09/19 12/06/19 13/03/19 12/12/18 13/09/18 12/06/18 -
Price 2.15 2.39 2.40 2.24 2.12 2.07 2.33 -
P/RPS 5.45 5.18 5.17 3.34 3.57 4.95 4.71 10.18%
P/EPS 122.16 54.92 46.37 32.09 33.30 47.79 47.04 88.60%
EY 0.82 1.82 2.16 3.12 3.00 2.09 2.13 -46.98%
DY 1.28 1.36 4.37 2.01 1.77 1.21 2.15 -29.16%
P/NAPS 5.16 5.56 4.92 4.68 4.77 5.07 5.66 -5.96%

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