[BAUTO] QoQ Quarter Result on 31-Oct-2016 [#2]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

08-Dec-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Oct-2016 [#2]

Profit Trend

QoQ- -25.5%

YoY- -42.28%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Quarter Result
Revenue	391,228	354,032	338,683	473,171	493,616	534,712	522,580	-17.56%
YoY %	10.51%	4.53%	-28.42%	-4.14%	-7.69%	2.32%	-	-
Horiz. %	74.86%	67.75%	64.81%	90.55%	94.46%	102.32%	100.00%	-
PBT	31,723	32,640	38,971	46,386	58,573	73,269	58,223	-33.31%
YoY %	-2.81%	-16.25%	-15.99%	-20.81%	-20.06%	25.84%	-	-
Horiz. %	54.49%	56.06%	66.93%	79.67%	100.60%	125.84%	100.00%	-
Tax	-8,565	-6,989	-10,543	-11,254	-14,324	-17,488	-14,195	-28.61%
YoY %	-22.55%	33.71%	6.32%	21.43%	18.09%	-23.20%	-	-
Horiz. %	60.34%	49.24%	74.27%	79.28%	100.91%	123.20%	100.00%	-
NP	23,158	25,651	28,428	35,132	44,249	55,781	44,028	-34.86%
YoY %	-9.72%	-9.77%	-19.08%	-20.60%	-20.67%	26.69%	-	-
Horiz. %	52.60%	58.26%	64.57%	79.79%	100.50%	126.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,207	22,211	25,105	30,627	41,111	51,618	41,128	-37.76%
YoY %	-9.02%	-11.53%	-18.03%	-25.50%	-20.36%	25.51%	-	-
Horiz. %	49.13%	54.00%	61.04%	74.47%	99.96%	125.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.00%	21.41%	27.05%	24.26%	24.45%	23.87%	24.38%	-
YoY %	26.11%	-20.85%	11.50%	-0.78%	2.43%	-2.09%	-	-
Horiz. %	110.75%	87.82%	110.95%	99.51%	100.29%	97.91%	100.00%	-
Total Cost	368,070	328,381	310,255	438,039	449,367	478,931	478,552	-16.06%
YoY %	12.09%	5.84%	-29.17%	-2.52%	-6.17%	0.08%	-	-
Horiz. %	76.91%	68.62%	64.83%	91.53%	93.90%	100.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	427,002	444,335	455,672	457,569	457,030	531,287	504,617	-10.54%
YoY %	-3.90%	-2.49%	-0.41%	0.12%	-13.98%	5.29%	-	-
Horiz. %	84.62%	88.05%	90.30%	90.68%	90.57%	105.29%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Dividend
Div	17,320	36,251	31,524	31,544	34,354	114,452	24,562	-20.79%
YoY %	-52.22%	14.99%	-0.06%	-8.18%	-69.98%	365.97%	-	-
Horiz. %	70.52%	147.59%	128.34%	128.43%	139.87%	465.97%	100.00%	-
Div Payout %	85.71%	163.21%	125.57%	103.00%	83.57%	221.73%	59.72%	-
YoY %	-47.48%	29.98%	21.91%	23.25%	-62.31%	271.28%	-	-
Horiz. %	143.52%	273.29%	210.26%	172.47%	139.94%	371.28%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Equity
Net Worth	427,002	444,335	455,672	457,569	457,030	531,287	504,617	-10.54%
YoY %	-3.90%	-2.49%	-0.41%	0.12%	-13.98%	5.29%	-	-
Horiz. %	84.62%	88.05%	90.30%	90.68%	90.57%	105.29%	100.00%	-
NOSH	1,154,685	1,150,829	1,146,347	1,147,078	1,145,153	1,144,523	1,142,444	0.71%
YoY %	0.34%	0.39%	-0.06%	0.17%	0.06%	0.18%	-	-
Horiz. %	101.07%	100.73%	100.34%	100.41%	100.24%	100.18%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Ratio Analysis
NP Margin	5.92%	7.25%	8.39%	7.42%	8.96%	10.43%	8.43%	-
YoY %	-18.34%	-13.59%	13.07%	-17.19%	-14.09%	23.72%	-	-
Horiz. %	70.23%	86.00%	99.53%	88.02%	106.29%	123.72%	100.00%	-
ROE	4.73%	5.00%	5.51%	6.69%	9.00%	9.72%	8.15%	-
YoY %	-5.40%	-9.26%	-17.64%	-25.67%	-7.41%	19.26%	-	-
Horiz. %	58.04%	61.35%	67.61%	82.09%	110.43%	119.26%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Per Share
RPS	33.88	30.76	29.54	41.25	43.10	46.72	45.74	-18.14%
YoY %	10.14%	4.13%	-28.39%	-4.29%	-7.75%	2.14%	-	-
Horiz. %	74.07%	67.25%	64.58%	90.18%	94.23%	102.14%	100.00%	-
EPS	1.75	1.93	2.19	2.67	3.59	4.51	3.60	-38.20%
YoY %	-9.33%	-11.87%	-17.98%	-25.63%	-20.40%	25.28%	-	-
Horiz. %	48.61%	53.61%	60.83%	74.17%	99.72%	125.28%	100.00%	-
DPS	1.50	3.15	2.75	2.75	3.00	10.00	2.15	-21.35%
YoY %	-52.38%	14.55%	0.00%	-8.33%	-70.00%	365.12%	-	-
Horiz. %	69.77%	146.51%	127.91%	127.91%	139.53%	465.12%	100.00%	-
NAPS	0.3698	0.3861	0.3975	0.3989	0.3991	0.4642	0.4417	-11.17%
YoY %	-4.22%	-2.87%	-0.35%	-0.05%	-14.02%	5.09%	-	-
Horiz. %	83.72%	87.41%	89.99%	90.31%	90.36%	105.09%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,147,078
RPS	33.41	30.24	28.92	40.41	42.16	45.67	44.63	-17.56%
YoY %	10.48%	4.56%	-28.43%	-4.15%	-7.69%	2.33%	-	-
Horiz. %	74.86%	67.76%	64.80%	90.54%	94.47%	102.33%	100.00%	-
EPS	1.73	1.90	2.14	2.62	3.51	4.41	3.51	-37.63%
YoY %	-8.95%	-11.21%	-18.32%	-25.36%	-20.41%	25.64%	-	-
Horiz. %	49.29%	54.13%	60.97%	74.64%	100.00%	125.64%	100.00%	-
DPS	1.48	3.10	2.69	2.69	2.93	9.77	2.10	-20.82%
YoY %	-52.26%	15.24%	0.00%	-8.19%	-70.01%	365.24%	-	-
Horiz. %	70.48%	147.62%	128.10%	128.10%	139.52%	465.24%	100.00%	-
NAPS	0.3647	0.3795	0.3892	0.3908	0.3903	0.4537	0.431	-10.54%
YoY %	-3.90%	-2.49%	-0.41%	0.13%	-13.97%	5.27%	-	-
Horiz. %	84.62%	88.05%	90.30%	90.67%	90.56%	105.27%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	-
Price	1.96	2.15	2.10	2.28	2.34	2.20	2.17	-
P/RPS	5.78	6.99	7.11	5.53	5.43	4.71	4.74	14.15%
YoY %	-17.31%	-1.69%	28.57%	1.84%	15.29%	-0.63%	-	-
Horiz. %	121.94%	147.47%	150.00%	116.67%	114.56%	99.37%	100.00%	-
P/EPS	112.00	111.40	95.89	85.39	65.18	48.78	60.28	51.19%
YoY %	0.54%	16.17%	12.30%	31.01%	33.62%	-19.08%	-	-
Horiz. %	185.80%	184.80%	159.07%	141.66%	108.13%	80.92%	100.00%	-
EY	0.89	0.90	1.04	1.17	1.53	2.05	1.66	-34.02%
YoY %	-1.11%	-13.46%	-11.11%	-23.53%	-25.37%	23.49%	-	-
Horiz. %	53.61%	54.22%	62.65%	70.48%	92.17%	123.49%	100.00%	-
DY	0.77	1.47	1.31	1.21	1.28	4.55	0.99	-15.43%
YoY %	-47.62%	12.21%	8.26%	-5.47%	-71.87%	359.60%	-	-
Horiz. %	77.78%	148.48%	132.32%	122.22%	129.29%	459.60%	100.00%	-
P/NAPS	5.30	5.57	5.28	5.72	5.86	4.74	4.91	5.23%
YoY %	-4.85%	5.49%	-7.69%	-2.39%	23.63%	-3.46%	-	-
Horiz. %	107.94%	113.44%	107.54%	116.50%	119.35%	96.54%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Announcement Date
Date	11/09/17	13/06/17	14/03/17	08/12/16	08/09/16	13/06/16	11/03/16	-
Price	2.14	2.02	2.04	2.12	2.25	2.28	2.19	-
P/RPS	6.32	6.57	6.90	5.14	5.22	4.88	4.79	20.31%
YoY %	-3.81%	-4.78%	34.24%	-1.53%	6.97%	1.88%	-	-
Horiz. %	131.94%	137.16%	144.05%	107.31%	108.98%	101.88%	100.00%	-
P/EPS	122.29	104.66	93.15	79.40	62.67	50.55	60.83	59.35%
YoY %	16.85%	12.36%	17.32%	26.70%	23.98%	-16.90%	-	-
Horiz. %	201.04%	172.05%	153.13%	130.53%	103.02%	83.10%	100.00%	-
EY	0.82	0.96	1.07	1.26	1.60	1.98	1.64	-37.03%
YoY %	-14.58%	-10.28%	-15.08%	-21.25%	-19.19%	20.73%	-	-
Horiz. %	50.00%	58.54%	65.24%	76.83%	97.56%	120.73%	100.00%	-
DY	0.70	1.56	1.35	1.30	1.33	4.39	0.98	-20.11%
YoY %	-55.13%	15.56%	3.85%	-2.26%	-69.70%	347.96%	-	-
Horiz. %	71.43%	159.18%	137.76%	132.65%	135.71%	447.96%	100.00%	-
P/NAPS	5.79	5.23	5.13	5.31	5.64	4.91	4.96	10.87%
YoY %	10.71%	1.95%	-3.39%	-5.85%	14.87%	-1.01%	-	-
Horiz. %	116.73%	105.44%	103.43%	107.06%	113.71%	98.99%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:00:00

ADX

Hourly

BUY

2024-04-19 15:35:00

VOLUME BREAKOUT

5 Mins

BUY

2024-04-19 12:00:00

ADX

Hourly

SELL

2024-04-19 11:00:00

EMA 5

Hourly

SELL

2024-04-19 11:00:00

TURTLE SYSTEM 20

Hourly

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

412

MPI

MALAYSIAN PACIFIC INDUSTRIES

411

HLIND

HONG LEONG INDUSTRIES BHD

384

YTLPOWR

YTL POWER INTERNATIONAL BHD

373

SAPNRG

SAPURA ENERGY BERHAD

332

MAYBANK

MALAYAN BANKING BHD

332

PBBANK

PUBLIC BANK BHD

309

GENTING

GENTING BHD

295

DNEX

DAGANG NEXCHANGE BERHAD

269

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

INIX-OR

0.02

0.00

141,839,900

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More