[BAUTO] QoQ Quarter Result on 31-Jul-2014 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
08-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- 16.63%
YoY- 115.05%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 424,343 388,761 508,822 507,951 394,975 343,034 282,449 31.27%
PBT 77,244 66,171 81,033 76,468 64,410 43,542 37,479 62.16%
Tax -20,233 -17,686 -21,405 -19,071 -15,269 -12,284 -9,017 71.64%
NP 57,011 48,485 59,628 57,397 49,141 31,258 28,462 59.10%
-
NP to SH 55,264 46,523 57,522 56,101 48,103 30,569 27,600 59.06%
-
Tax Rate 26.19% 26.73% 26.42% 24.94% 23.71% 28.21% 24.06% -
Total Cost 367,332 340,276 449,194 450,554 345,834 311,776 253,987 27.97%
-
Net Worth 476,164 446,021 418,488 374,383 344,939 287,647 212,008 71.75%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 48,762 27,151 26,256 16,144 28,201 - 12,610 146.97%
Div Payout % 88.24% 58.36% 45.65% 28.78% 58.63% - 45.69% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 476,164 446,021 418,488 374,383 344,939 287,647 212,008 71.75%
NOSH 812,705 810,505 807,893 807,208 805,745 787,860 720,626 8.37%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 13.44% 12.47% 11.72% 11.30% 12.44% 9.11% 10.08% -
ROE 11.61% 10.43% 13.75% 14.98% 13.95% 10.63% 13.02% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 52.21 47.97 62.98 62.93 49.02 43.54 39.19 21.13%
EPS 6.80 5.74 7.12 6.95 5.97 3.88 3.83 46.77%
DPS 6.00 3.35 3.25 2.00 3.50 0.00 1.75 127.88%
NAPS 0.5859 0.5503 0.518 0.4638 0.4281 0.3651 0.2942 58.48%
Adjusted Per Share Value based on latest NOSH - 807,208
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 36.20 33.17 43.41 43.33 33.70 29.27 24.10 31.25%
EPS 4.71 3.97 4.91 4.79 4.10 2.61 2.35 59.16%
DPS 4.16 2.32 2.24 1.38 2.41 0.00 1.08 146.33%
NAPS 0.4062 0.3805 0.357 0.3194 0.2943 0.2454 0.1809 71.72%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 - -
Price 4.04 3.31 3.51 2.58 2.08 1.93 0.00 -
P/RPS 7.74 6.90 5.57 4.10 4.24 4.43 0.00 -
P/EPS 59.41 57.67 49.30 37.12 34.84 49.74 0.00 -
EY 1.68 1.73 2.03 2.69 2.87 2.01 0.00 -
DY 1.49 1.01 0.93 0.78 1.68 0.00 0.00 -
P/NAPS 6.90 6.01 6.78 5.56 4.86 5.29 0.00 -
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 11/06/15 09/03/15 08/12/14 08/09/14 11/06/14 10/03/14 06/12/13 -
Price 3.55 3.64 3.31 2.90 2.31 1.86 1.71 -
P/RPS 6.80 7.59 5.26 4.61 4.71 4.27 4.36 34.59%
P/EPS 52.21 63.41 46.49 41.73 38.69 47.94 44.65 11.02%
EY 1.92 1.58 2.15 2.40 2.58 2.09 2.24 -9.79%
DY 1.69 0.92 0.98 0.69 1.52 0.00 1.02 40.14%
P/NAPS 6.06 6.61 6.39 6.25 5.40 5.09 5.81 2.85%

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