[BAUTO] QoQ Quarter Result on 31-Jul-2018 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ- -12.08%
YoY- 148.81%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 538,277 778,130 690,318 485,396 570,594 559,397 471,707 9.22%
PBT 77,608 102,821 94,584 67,244 73,671 57,236 34,604 71.59%
Tax -17,420 -21,199 -19,965 -15,651 -15,511 -12,940 -9,100 54.35%
NP 60,188 81,622 74,619 51,593 58,160 44,296 25,504 77.53%
-
NP to SH 60,057 81,013 73,917 50,278 57,187 40,472 22,201 94.49%
-
Tax Rate 22.45% 20.62% 21.11% 23.27% 21.05% 22.61% 26.30% -
Total Cost 478,089 696,508 615,699 433,803 512,434 515,101 446,203 4.72%
-
Net Worth 566,378 555,926 515,793 474,137 474,896 445,792 427,915 20.61%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 121,839 52,226 43,544 29,017 57,731 26,562 18,404 253.79%
Div Payout % 202.87% 64.47% 58.91% 57.71% 100.95% 65.63% 82.90% -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 566,378 555,926 515,793 474,137 474,896 445,792 427,915 20.61%
NOSH 1,163,153 1,162,973 1,162,374 1,162,008 1,161,425 1,160,383 1,150,310 0.74%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 11.18% 10.49% 10.81% 10.63% 10.19% 7.92% 5.41% -
ROE 10.60% 14.57% 14.33% 10.60% 12.04% 9.08% 5.19% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 46.39 67.05 59.45 41.82 49.42 48.44 41.01 8.58%
EPS 5.18 6.99 6.36 4.33 4.93 3.50 1.93 93.47%
DPS 10.50 4.50 3.75 2.50 5.00 2.30 1.60 251.72%
NAPS 0.4881 0.479 0.4442 0.4085 0.4113 0.386 0.372 19.91%
Adjusted Per Share Value based on latest NOSH - 1,162,008
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 45.97 66.45 58.95 41.45 48.73 47.77 40.28 9.23%
EPS 5.13 6.92 6.31 4.29 4.88 3.46 1.90 94.25%
DPS 10.41 4.46 3.72 2.48 4.93 2.27 1.57 254.16%
NAPS 0.4837 0.4748 0.4405 0.4049 0.4056 0.3807 0.3654 20.62%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 2.40 2.19 1.90 2.18 2.22 2.24 2.04 -
P/RPS 5.17 3.27 3.20 5.21 4.49 4.62 4.97 2.67%
P/EPS 46.37 31.37 29.85 50.33 44.82 63.92 105.70 -42.35%
EY 2.16 3.19 3.35 1.99 2.23 1.56 0.95 73.17%
DY 4.37 2.05 1.97 1.15 2.25 1.03 0.78 216.44%
P/NAPS 4.92 4.57 4.28 5.34 5.40 5.80 5.48 -6.95%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 12/06/19 13/03/19 12/12/18 13/09/18 12/06/18 12/03/18 08/12/17 -
Price 2.40 2.24 2.12 2.07 2.33 2.02 2.16 -
P/RPS 5.17 3.34 3.57 4.95 4.71 4.17 5.27 -1.27%
P/EPS 46.37 32.09 33.30 47.79 47.04 57.64 111.92 -44.51%
EY 2.16 3.12 3.00 2.09 2.13 1.73 0.89 80.88%
DY 4.37 2.01 1.77 1.21 2.15 1.14 0.74 227.77%
P/NAPS 4.92 4.68 4.77 5.07 5.66 5.23 5.81 -10.51%

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