[BAUTO] QoQ TTM Result on 31-Jan-2014 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
10-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 28.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 1,754,782 1,528,409 1,448,873 1,462,139 1,343,667 1,278,491 28.77%
PBT 265,453 221,899 181,583 149,009 113,495 86,905 143.95%
Tax -68,029 -55,641 -45,860 -37,570 -27,260 -21,275 153.04%
NP 197,424 166,258 135,723 111,439 86,235 65,630 140.99%
-
NP to SH 192,295 162,373 132,359 107,592 83,446 63,703 141.66%
-
Tax Rate 25.63% 25.07% 25.26% 25.21% 24.02% 24.48% -
Total Cost 1,557,358 1,362,151 1,313,150 1,350,700 1,257,432 1,212,861 22.10%
-
Net Worth 418,488 374,383 344,939 287,647 212,008 0 -
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 70,601 56,956 40,812 12,610 12,610 - -
Div Payout % 36.72% 35.08% 30.83% 11.72% 15.11% - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 418,488 374,383 344,939 287,647 212,008 0 -
NOSH 807,893 807,208 805,745 787,860 720,626 720,635 9.55%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 11.25% 10.88% 9.37% 7.62% 6.42% 5.13% -
ROE 45.95% 43.37% 38.37% 37.40% 39.36% 0.00% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 217.20 189.34 179.82 185.58 186.46 177.41 17.54%
EPS 23.80 20.12 16.43 13.66 11.58 8.84 120.56%
DPS 8.74 7.06 5.07 1.60 1.75 0.00 -
NAPS 0.518 0.4638 0.4281 0.3651 0.2942 0.00 -
Adjusted Per Share Value based on latest NOSH - 787,860
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 149.70 130.39 123.61 124.74 114.63 109.07 28.77%
EPS 16.40 13.85 11.29 9.18 7.12 5.43 141.77%
DPS 6.02 4.86 3.48 1.08 1.08 0.00 -
NAPS 0.357 0.3194 0.2943 0.2454 0.1809 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 - - -
Price 3.51 2.58 2.08 1.93 0.00 0.00 -
P/RPS 1.62 1.36 1.16 1.04 0.00 0.00 -
P/EPS 14.75 12.83 12.66 14.13 0.00 0.00 -
EY 6.78 7.80 7.90 7.08 0.00 0.00 -
DY 2.49 2.73 2.44 0.83 0.00 0.00 -
P/NAPS 6.78 5.56 4.86 5.29 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 08/12/14 08/09/14 - - - - -
Price 3.31 2.90 0.00 0.00 0.00 0.00 -
P/RPS 1.52 1.53 0.00 0.00 0.00 0.00 -
P/EPS 13.91 14.42 0.00 0.00 0.00 0.00 -
EY 7.19 6.94 0.00 0.00 0.00 0.00 -
DY 2.64 2.43 0.00 0.00 0.00 0.00 -
P/NAPS 6.39 6.25 0.00 0.00 0.00 0.00 -

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
Post a Comment