[BAUTO] QoQ TTM Result on 30-Apr-2015 [#4]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
11-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- 3.44%
YoY- 62.75%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 2,001,874 1,868,055 1,834,471 1,829,877 1,800,509 1,754,782 1,528,409 19.65%
PBT 282,706 290,654 297,987 300,916 288,082 265,453 221,899 17.47%
Tax -70,777 -74,268 -77,833 -78,395 -73,431 -68,029 -55,641 17.34%
NP 211,929 216,386 220,154 222,521 214,651 197,424 166,258 17.51%
-
NP to SH 201,658 207,053 211,512 215,410 208,249 192,295 162,373 15.49%
-
Tax Rate 25.04% 25.55% 26.12% 26.05% 25.49% 25.63% 25.07% -
Total Cost 1,789,945 1,651,669 1,614,317 1,607,356 1,585,858 1,557,358 1,362,151 19.91%
-
Net Worth 504,617 491,459 460,936 476,164 446,021 418,488 374,383 21.95%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 127,437 130,027 127,816 118,314 97,753 70,601 56,956 70.81%
Div Payout % 63.19% 62.80% 60.43% 54.93% 46.94% 36.72% 35.08% -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 504,617 491,459 460,936 476,164 446,021 418,488 374,383 21.95%
NOSH 1,142,444 1,138,691 1,139,803 812,705 810,505 807,893 807,208 25.97%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 10.59% 11.58% 12.00% 12.16% 11.92% 11.25% 10.88% -
ROE 39.96% 42.13% 45.89% 45.24% 46.69% 45.95% 43.37% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 175.23 164.05 160.95 225.16 222.15 217.20 189.34 -5.01%
EPS 17.65 18.18 18.56 26.51 25.69 23.80 20.12 -8.33%
DPS 11.15 11.42 11.21 14.60 12.10 8.74 7.06 35.50%
NAPS 0.4417 0.4316 0.4044 0.5859 0.5503 0.518 0.4638 -3.19%
Adjusted Per Share Value based on latest NOSH - 812,705
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 170.96 159.54 156.67 156.28 153.77 149.86 130.53 19.64%
EPS 17.22 17.68 18.06 18.40 17.78 16.42 13.87 15.46%
DPS 10.88 11.10 10.92 10.10 8.35 6.03 4.86 70.87%
NAPS 0.431 0.4197 0.3936 0.4067 0.3809 0.3574 0.3197 21.97%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 2.17 2.10 2.60 4.04 3.31 3.51 2.58 -
P/RPS 1.24 1.28 1.62 1.79 1.49 1.62 1.36 -5.95%
P/EPS 12.29 11.55 14.01 15.24 12.88 14.75 12.83 -2.81%
EY 8.13 8.66 7.14 6.56 7.76 6.78 7.80 2.79%
DY 5.14 5.44 4.31 3.61 3.66 2.49 2.73 52.29%
P/NAPS 4.91 4.87 6.43 6.90 6.01 6.78 5.56 -7.93%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 11/03/16 10/12/15 10/09/15 11/06/15 09/03/15 08/12/14 08/09/14 -
Price 2.19 2.12 2.13 3.55 3.64 3.31 2.90 -
P/RPS 1.25 1.29 1.32 1.58 1.64 1.52 1.53 -12.57%
P/EPS 12.41 11.66 11.48 13.39 14.17 13.91 14.42 -9.49%
EY 8.06 8.58 8.71 7.47 7.06 7.19 6.94 10.45%
DY 5.09 5.39 5.26 4.11 3.32 2.64 2.43 63.48%
P/NAPS 4.96 4.91 5.27 6.06 6.61 6.39 6.25 -14.24%

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