[BAUTO] QoQ TTM Result on 30-Apr-2019 [#4]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
12-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
30-Apr-2019 [#4]
Profit Trend
QoQ- 1.09%
YoY- 89.38%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 1,997,953 2,308,620 2,541,769 2,492,121 2,524,438 2,305,705 2,087,094 -2.86%
PBT 206,180 274,654 340,050 342,257 338,320 292,735 232,755 -7.74%
Tax -44,529 -59,763 -72,148 -74,235 -72,326 -64,067 -53,202 -11.15%
NP 161,651 214,891 267,902 268,022 265,994 228,668 179,553 -6.74%
-
NP to SH 158,110 211,973 265,502 265,265 262,395 221,854 170,138 -4.75%
-
Tax Rate 21.60% 21.76% 21.22% 21.69% 21.38% 21.89% 22.86% -
Total Cost 1,836,302 2,093,729 2,273,867 2,224,099 2,258,444 2,077,037 1,907,541 -2.49%
-
Net Worth 478,277 482,361 498,647 566,378 555,926 515,793 474,137 0.57%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Div 208,259 243,645 255,333 246,627 182,519 156,854 131,715 35.60%
Div Payout % 131.72% 114.94% 96.17% 92.97% 69.56% 70.70% 77.42% -
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 478,277 482,361 498,647 566,378 555,926 515,793 474,137 0.57%
NOSH 1,163,538 1,158,409 1,163,349 1,163,153 1,162,973 1,162,374 1,162,008 0.08%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin 8.09% 9.31% 10.54% 10.75% 10.54% 9.92% 8.60% -
ROE 33.06% 43.94% 53.24% 46.84% 47.20% 43.01% 35.88% -
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 172.03 199.29 218.98 214.77 217.51 198.57 179.82 -2.90%
EPS 13.61 18.30 22.87 22.86 22.61 19.11 14.66 -4.82%
DPS 17.95 21.00 22.00 21.25 15.75 13.55 11.40 35.23%
NAPS 0.4118 0.4164 0.4296 0.4881 0.479 0.4442 0.4085 0.53%
Adjusted Per Share Value based on latest NOSH - 1,163,153
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 170.63 197.16 217.07 212.83 215.59 196.91 178.24 -2.85%
EPS 13.50 18.10 22.67 22.65 22.41 18.95 14.53 -4.77%
DPS 17.79 20.81 21.81 21.06 15.59 13.40 11.25 35.61%
NAPS 0.4085 0.4119 0.4259 0.4837 0.4748 0.4405 0.4049 0.59%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 1.85 2.28 2.55 2.40 2.19 1.90 2.18 -
P/RPS 1.08 1.14 1.16 1.12 1.01 0.96 1.21 -7.27%
P/EPS 13.59 12.46 11.15 10.50 9.69 9.94 14.87 -5.80%
EY 7.36 8.03 8.97 9.53 10.32 10.06 6.72 6.23%
DY 9.70 9.21 8.63 8.85 7.19 7.13 5.23 50.78%
P/NAPS 4.49 5.48 5.94 4.92 4.57 4.28 5.34 -10.88%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 16/03/20 10/12/19 13/09/19 12/06/19 13/03/19 12/12/18 13/09/18 -
Price 1.48 2.15 2.39 2.40 2.24 2.12 2.07 -
P/RPS 0.86 1.08 1.09 1.12 1.03 1.07 1.15 -17.56%
P/EPS 10.87 11.75 10.45 10.50 9.91 11.10 14.12 -15.96%
EY 9.20 8.51 9.57 9.53 10.09 9.01 7.08 19.02%
DY 12.13 9.77 9.21 8.85 7.03 6.39 5.51 68.98%
P/NAPS 3.59 5.16 5.56 4.92 4.68 4.77 5.07 -20.50%

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