[BAUTO] QoQ Quarter Result on 31-Jul-2019 [#1]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

13-Sep-2019

Admission Sponsor

Sponsor

Financial Year

30-Apr-2020

Quarter

31-Jul-2019 [#1]

Profit Trend

QoQ- -15.89%

YoY- 0.47%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Quarter Result
Revenue	299,360	467,463	457,169	535,044	538,277	778,130	690,318	-42.73%
YoY %	-35.96%	2.25%	-14.55%	-0.60%	-30.82%	12.72%	-	-
Horiz. %	43.37%	67.72%	66.23%	77.51%	77.98%	112.72%	100.00%	-
PBT	3,199	34,347	29,188	65,037	77,608	102,821	94,584	-89.56%
YoY %	-90.69%	17.68%	-55.12%	-16.20%	-24.52%	8.71%	-	-
Horiz. %	3.38%	36.31%	30.86%	68.76%	82.05%	108.71%	100.00%	-
Tax	-1,143	-5,965	-7,580	-13,564	-17,420	-21,199	-19,965	-85.17%
YoY %	80.84%	21.31%	44.12%	22.14%	17.83%	-6.18%	-	-
Horiz. %	5.73%	29.88%	37.97%	67.94%	87.25%	106.18%	100.00%	-
NP	2,056	28,382	21,608	51,473	60,188	81,622	74,619	-90.89%
YoY %	-92.76%	31.35%	-58.02%	-14.48%	-26.26%	9.39%	-	-
Horiz. %	2.76%	38.04%	28.96%	68.98%	80.66%	109.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,459	27,150	20,388	50,515	60,057	81,013	73,917	-89.67%
YoY %	-90.94%	33.17%	-59.64%	-15.89%	-25.87%	9.60%	-	-
Horiz. %	3.33%	36.73%	27.58%	68.34%	81.25%	109.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.73%	17.37%	25.97%	20.86%	22.45%	20.62%	21.11%	-
YoY %	105.70%	-33.12%	24.50%	-7.08%	8.87%	-2.32%	-	-
Horiz. %	169.26%	82.28%	123.02%	98.82%	106.35%	97.68%	100.00%	-
Total Cost	297,304	439,081	435,561	483,571	478,089	696,508	615,699	-38.47%
YoY %	-32.29%	0.81%	-9.93%	1.15%	-31.36%	13.12%	-	-
Horiz. %	48.29%	71.31%	70.74%	78.54%	77.65%	113.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	469,636	478,277	482,361	498,647	566,378	555,926	515,793	-6.06%
YoY %	-1.81%	-0.85%	-3.27%	-11.96%	1.88%	7.78%	-	-
Horiz. %	91.05%	92.73%	93.52%	96.68%	109.81%	107.78%	100.00%	-

	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Dividend
Div	-	16,840	31,856	37,723	121,839	52,226	43,544	-
YoY %	-	-47.14%	-15.55%	-69.04%	133.29%	19.94%	-	-
Horiz. %	-	38.67%	73.16%	86.63%	279.81%	119.94%	100.00%	-
Div Payout %	-	62.03%	156.25%	74.68%	202.87%	64.47%	58.91%	-
YoY %	-	-60.30%	109.23%	-63.19%	214.67%	9.44%	-	-
Horiz. %	-	105.30%	265.24%	126.77%	344.37%	109.44%	100.00%	-

	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Equity
Net Worth	469,636	478,277	482,361	498,647	566,378	555,926	515,793	-6.06%
YoY %	-1.81%	-0.85%	-3.27%	-11.96%	1.88%	7.78%	-	-
Horiz. %	91.05%	92.73%	93.52%	96.68%	109.81%	107.78%	100.00%	-
NOSH	1,163,549	1,163,538	1,158,409	1,163,349	1,163,153	1,162,973	1,162,374	0.06%
YoY %	0.00%	0.44%	-0.42%	0.02%	0.02%	0.05%	-	-
Horiz. %	100.10%	100.10%	99.66%	100.08%	100.07%	100.05%	100.00%	-

	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Ratio Analysis
NP Margin	0.69%	6.07%	4.73%	9.62%	11.18%	10.49%	10.81%	-
YoY %	-88.63%	28.33%	-50.83%	-13.95%	6.58%	-2.96%	-	-
Horiz. %	6.38%	56.15%	43.76%	88.99%	103.42%	97.04%	100.00%	-
ROE	0.52%	5.68%	4.23%	10.13%	10.60%	14.57%	14.33%	-
YoY %	-90.85%	34.28%	-58.24%	-4.43%	-27.25%	1.67%	-	-
Horiz. %	3.63%	39.64%	29.52%	70.69%	73.97%	101.67%	100.00%	-

	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Per Share
RPS	25.76	40.25	39.47	46.10	46.39	67.05	59.45	-42.76%
YoY %	-36.00%	1.98%	-14.38%	-0.63%	-30.81%	12.78%	-	-
Horiz. %	43.33%	67.70%	66.39%	77.54%	78.03%	112.78%	100.00%	-
EPS	0.21	2.34	1.76	4.35	5.18	6.99	6.36	-89.72%
YoY %	-91.03%	32.95%	-59.54%	-16.02%	-25.89%	9.91%	-	-
Horiz. %	3.30%	36.79%	27.67%	68.40%	81.45%	109.91%	100.00%	-
DPS	0.00	1.45	2.75	3.25	10.50	4.50	3.75	-
YoY %	0.00%	-47.27%	-15.38%	-69.05%	133.33%	20.00%	-	-
Horiz. %	0.00%	38.67%	73.33%	86.67%	280.00%	120.00%	100.00%	-
NAPS	0.4041	0.4118	0.4164	0.4296	0.4881	0.479	0.4442	-6.11%
YoY %	-1.87%	-1.10%	-3.07%	-11.99%	1.90%	7.83%	-	-
Horiz. %	90.97%	92.71%	93.74%	96.71%	109.88%	107.83%	100.00%	-

	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,163,349
RPS	25.54	39.88	39.00	45.65	45.92	66.38	58.89	-42.73%
YoY %	-35.96%	2.26%	-14.57%	-0.59%	-30.82%	12.72%	-	-
Horiz. %	43.37%	67.72%	66.23%	77.52%	77.98%	112.72%	100.00%	-
EPS	0.21	2.32	1.74	4.31	5.12	6.91	6.31	-89.67%
YoY %	-90.95%	33.33%	-59.63%	-15.82%	-25.90%	9.51%	-	-
Horiz. %	3.33%	36.77%	27.58%	68.30%	81.14%	109.51%	100.00%	-
DPS	0.00	1.44	2.72	3.22	10.39	4.46	3.71	-
YoY %	0.00%	-47.06%	-15.53%	-69.01%	132.96%	20.22%	-	-
Horiz. %	0.00%	38.81%	73.32%	86.79%	280.05%	120.22%	100.00%	-
NAPS	0.4007	0.408	0.4115	0.4254	0.4832	0.4743	0.44	-6.05%
YoY %	-1.79%	-0.85%	-3.27%	-11.96%	1.88%	7.80%	-	-
Horiz. %	91.07%	92.73%	93.52%	96.68%	109.82%	107.80%	100.00%	-

	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	-
Price	1.36	1.85	2.28	2.55	2.40	2.19	1.90	-
P/RPS	5.28	4.60	5.78	5.53	5.17	3.27	3.20	39.67%
YoY %	14.78%	-20.42%	4.52%	6.96%	58.10%	2.19%	-	-
Horiz. %	165.00%	143.75%	180.62%	172.81%	161.56%	102.19%	100.00%	-
P/EPS	642.77	79.14	129.55	58.59	46.37	31.37	29.85	675.44%
YoY %	712.19%	-38.91%	121.11%	26.35%	47.82%	5.09%	-	-
Horiz. %	2,153.33%	265.13%	434.00%	196.28%	155.34%	105.09%	100.00%	-
EY	0.16	1.26	0.77	1.71	2.16	3.19	3.35	-86.86%
YoY %	-87.30%	63.64%	-54.97%	-20.83%	-32.29%	-4.78%	-	-
Horiz. %	4.78%	37.61%	22.99%	51.04%	64.48%	95.22%	100.00%	-
DY	0.00	0.78	1.21	1.27	4.37	2.05	1.97	-
YoY %	0.00%	-35.54%	-4.72%	-70.94%	113.17%	4.06%	-	-
Horiz. %	0.00%	39.59%	61.42%	64.47%	221.83%	104.06%	100.00%	-
P/NAPS	3.37	4.49	5.48	5.94	4.92	4.57	4.28	-14.74%
YoY %	-24.94%	-18.07%	-7.74%	20.73%	7.66%	6.78%	-	-
Horiz. %	78.74%	104.91%	128.04%	138.79%	114.95%	106.78%	100.00%	-

	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Price Multiplier on Announcement Date
Date	11/06/20	16/03/20	10/12/19	13/09/19	12/06/19	13/03/19	12/12/18	-
Price	1.62	1.48	2.15	2.39	2.40	2.24	2.12	-
P/RPS	6.29	3.68	5.45	5.18	5.17	3.34	3.57	45.92%
YoY %	70.92%	-32.48%	5.21%	0.19%	54.79%	-6.44%	-	-
Horiz. %	176.19%	103.08%	152.66%	145.10%	144.82%	93.56%	100.00%	-
P/EPS	765.65	63.31	122.16	54.92	46.37	32.09	33.30	710.12%
YoY %	1,109.37%	-48.17%	122.43%	18.44%	44.50%	-3.63%	-	-
Horiz. %	2,299.25%	190.12%	366.85%	164.92%	139.25%	96.37%	100.00%	-
EY	0.13	1.58	0.82	1.82	2.16	3.12	3.00	-87.68%
YoY %	-91.77%	92.68%	-54.95%	-15.74%	-30.77%	4.00%	-	-
Horiz. %	4.33%	52.67%	27.33%	60.67%	72.00%	104.00%	100.00%	-
DY	0.00	0.98	1.28	1.36	4.37	2.01	1.77	-
YoY %	0.00%	-23.44%	-5.88%	-68.88%	117.41%	13.56%	-	-
Horiz. %	0.00%	55.37%	72.32%	76.84%	246.89%	113.56%	100.00%	-
P/NAPS	4.01	3.59	5.16	5.56	4.92	4.68	4.77	-10.93%
YoY %	11.70%	-30.43%	-7.19%	13.01%	5.13%	-1.89%	-	-
Horiz. %	84.07%	75.26%	108.18%	116.56%	103.14%	98.11%	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