[BAUTO] QoQ TTM Result on 30-Apr-2018 [#4]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
12-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
30-Apr-2018 [#4]
Profit Trend
QoQ- 33.28%
YoY- 17.65%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 2,524,438 2,305,705 2,087,094 1,992,926 1,776,364 1,555,650 1,557,114 37.88%
PBT 338,320 292,735 232,755 197,234 156,203 137,938 149,720 71.94%
Tax -72,326 -64,067 -53,202 -46,116 -37,594 -35,197 -37,351 55.16%
NP 265,994 228,668 179,553 151,118 118,609 102,741 112,369 77.33%
-
NP to SH 262,395 221,854 170,138 140,067 105,091 89,724 98,150 92.27%
-
Tax Rate 21.38% 21.89% 22.86% 23.38% 24.07% 25.52% 24.95% -
Total Cost 2,258,444 2,077,037 1,907,541 1,841,808 1,657,755 1,452,909 1,444,745 34.58%
-
Net Worth 555,926 515,793 474,137 474,896 445,792 427,915 427,002 19.17%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 182,519 156,854 131,715 120,019 98,539 103,500 116,640 34.67%
Div Payout % 69.56% 70.70% 77.42% 85.69% 93.77% 115.35% 118.84% -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 555,926 515,793 474,137 474,896 445,792 427,915 427,002 19.17%
NOSH 1,162,973 1,162,374 1,162,008 1,161,425 1,160,383 1,150,310 1,154,685 0.47%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 10.54% 9.92% 8.60% 7.58% 6.68% 6.60% 7.22% -
ROE 47.20% 43.01% 35.88% 29.49% 23.57% 20.97% 22.99% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 217.51 198.57 179.82 172.60 153.81 135.24 134.85 37.41%
EPS 22.61 19.11 14.66 12.13 9.10 7.80 8.50 91.63%
DPS 15.75 13.55 11.40 10.40 8.55 9.00 10.15 33.92%
NAPS 0.479 0.4442 0.4085 0.4113 0.386 0.372 0.3698 18.77%
Adjusted Per Share Value based on latest NOSH - 1,161,425
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 215.59 196.91 178.24 170.20 151.71 132.86 132.98 37.88%
EPS 22.41 18.95 14.53 11.96 8.97 7.66 8.38 92.31%
DPS 15.59 13.40 11.25 10.25 8.42 8.84 9.96 34.70%
NAPS 0.4748 0.4405 0.4049 0.4056 0.3807 0.3654 0.3647 19.17%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 2.19 1.90 2.18 2.22 2.24 2.04 1.96 -
P/RPS 1.01 0.96 1.21 1.29 1.46 1.51 1.45 -21.36%
P/EPS 9.69 9.94 14.87 18.30 24.62 26.15 23.06 -43.80%
EY 10.32 10.06 6.72 5.46 4.06 3.82 4.34 77.87%
DY 7.19 7.13 5.23 4.68 3.82 4.41 5.18 24.35%
P/NAPS 4.57 4.28 5.34 5.40 5.80 5.48 5.30 -9.38%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 13/03/19 12/12/18 13/09/18 12/06/18 12/03/18 08/12/17 11/09/17 -
Price 2.24 2.12 2.07 2.33 2.02 2.15 2.14 -
P/RPS 1.03 1.07 1.15 1.35 1.31 1.59 1.59 -25.07%
P/EPS 9.91 11.10 14.12 19.21 22.20 27.56 25.18 -46.20%
EY 10.09 9.01 7.08 5.21 4.50 3.63 3.97 85.92%
DY 7.03 6.39 5.51 4.46 4.23 4.19 4.74 29.95%
P/NAPS 4.68 4.77 5.07 5.66 5.23 5.78 5.79 -13.19%

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