[BAUTO] QoQ Quarter Result on 31-Oct-2015 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
10-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 1.65%
YoY- -7.75%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 493,616 534,712 522,580 542,406 512,545 424,343 388,761 17.27%
PBT 58,573 73,269 58,223 73,700 73,539 77,244 66,171 -7.81%
Tax -14,324 -17,488 -14,195 -17,840 -18,509 -20,233 -17,686 -13.12%
NP 44,249 55,781 44,028 55,860 55,030 57,011 48,485 -5.91%
-
NP to SH 41,111 51,618 41,128 53,063 52,203 55,264 46,523 -7.92%
-
Tax Rate 24.45% 23.87% 24.38% 24.21% 25.17% 26.19% 26.73% -
Total Cost 449,367 478,931 478,552 486,546 457,515 367,332 340,276 20.38%
-
Net Worth 457,030 531,287 504,617 491,459 460,936 476,164 446,021 1.64%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 34,354 114,452 24,562 28,467 25,645 48,762 27,151 17.00%
Div Payout % 83.57% 221.73% 59.72% 53.65% 49.13% 88.24% 58.36% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 457,030 531,287 504,617 491,459 460,936 476,164 446,021 1.64%
NOSH 1,145,153 1,144,523 1,142,444 1,138,691 1,139,803 812,705 810,505 25.93%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 8.96% 10.43% 8.43% 10.30% 10.74% 13.44% 12.47% -
ROE 9.00% 9.72% 8.15% 10.80% 11.33% 11.61% 10.43% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 43.10 46.72 45.74 47.63 44.97 52.21 47.97 -6.89%
EPS 3.59 4.51 3.60 4.66 4.58 6.80 5.74 -26.88%
DPS 3.00 10.00 2.15 2.50 2.25 6.00 3.35 -7.09%
NAPS 0.3991 0.4642 0.4417 0.4316 0.4044 0.5859 0.5503 -19.29%
Adjusted Per Share Value based on latest NOSH - 1,138,691
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 42.16 45.67 44.63 46.32 43.77 36.24 33.20 17.28%
EPS 3.51 4.41 3.51 4.53 4.46 4.72 3.97 -7.88%
DPS 2.93 9.77 2.10 2.43 2.19 4.16 2.32 16.85%
NAPS 0.3903 0.4537 0.431 0.4197 0.3936 0.4067 0.3809 1.64%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 2.34 2.20 2.17 2.10 2.60 4.04 3.31 -
P/RPS 5.43 4.71 4.74 4.41 5.78 7.74 6.90 -14.77%
P/EPS 65.18 48.78 60.28 45.06 56.77 59.41 57.67 8.51%
EY 1.53 2.05 1.66 2.22 1.76 1.68 1.73 -7.87%
DY 1.28 4.55 0.99 1.19 0.87 1.49 1.01 17.12%
P/NAPS 5.86 4.74 4.91 4.87 6.43 6.90 6.01 -1.67%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 08/09/16 13/06/16 11/03/16 10/12/15 10/09/15 11/06/15 09/03/15 -
Price 2.25 2.28 2.19 2.12 2.13 3.55 3.64 -
P/RPS 5.22 4.88 4.79 4.45 4.74 6.80 7.59 -22.10%
P/EPS 62.67 50.55 60.83 45.49 46.51 52.21 63.41 -0.78%
EY 1.60 1.98 1.64 2.20 2.15 1.92 1.58 0.84%
DY 1.33 4.39 0.98 1.18 1.06 1.69 0.92 27.88%
P/NAPS 5.64 4.91 4.96 4.91 5.27 6.06 6.61 -10.04%

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