[BAUTO] QoQ TTM Result on 31-Jan-2015 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
09-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 8.3%
YoY- 93.55%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 1,868,055 1,834,471 1,829,877 1,800,509 1,754,782 1,528,409 1,448,873 18.40%
PBT 290,654 297,987 300,916 288,082 265,453 221,899 181,583 36.71%
Tax -74,268 -77,833 -78,395 -73,431 -68,029 -55,641 -45,860 37.78%
NP 216,386 220,154 222,521 214,651 197,424 166,258 135,723 36.35%
-
NP to SH 207,053 211,512 215,410 208,249 192,295 162,373 132,359 34.64%
-
Tax Rate 25.55% 26.12% 26.05% 25.49% 25.63% 25.07% 25.26% -
Total Cost 1,651,669 1,614,317 1,607,356 1,585,858 1,557,358 1,362,151 1,313,150 16.47%
-
Net Worth 491,459 460,936 476,164 446,021 418,488 374,383 344,939 26.53%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 130,027 127,816 118,314 97,753 70,601 56,956 40,812 116.06%
Div Payout % 62.80% 60.43% 54.93% 46.94% 36.72% 35.08% 30.83% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 491,459 460,936 476,164 446,021 418,488 374,383 344,939 26.53%
NOSH 1,138,691 1,139,803 812,705 810,505 807,893 807,208 805,745 25.85%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 11.58% 12.00% 12.16% 11.92% 11.25% 10.88% 9.37% -
ROE 42.13% 45.89% 45.24% 46.69% 45.95% 43.37% 38.37% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 164.05 160.95 225.16 222.15 217.20 189.34 179.82 -5.91%
EPS 18.18 18.56 26.51 25.69 23.80 20.12 16.43 6.96%
DPS 11.42 11.21 14.60 12.10 8.74 7.06 5.07 71.57%
NAPS 0.4316 0.4044 0.5859 0.5503 0.518 0.4638 0.4281 0.54%
Adjusted Per Share Value based on latest NOSH - 810,505
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 159.54 156.67 156.28 153.77 149.86 130.53 123.74 18.40%
EPS 17.68 18.06 18.40 17.78 16.42 13.87 11.30 34.66%
DPS 11.10 10.92 10.10 8.35 6.03 4.86 3.49 115.81%
NAPS 0.4197 0.3936 0.4067 0.3809 0.3574 0.3197 0.2946 26.52%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 2.10 2.60 4.04 3.31 3.51 2.58 2.08 -
P/RPS 1.28 1.62 1.79 1.49 1.62 1.36 1.16 6.76%
P/EPS 11.55 14.01 15.24 12.88 14.75 12.83 12.66 -5.91%
EY 8.66 7.14 6.56 7.76 6.78 7.80 7.90 6.29%
DY 5.44 4.31 3.61 3.66 2.49 2.73 2.44 70.41%
P/NAPS 4.87 6.43 6.90 6.01 6.78 5.56 4.86 0.13%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 10/12/15 10/09/15 11/06/15 09/03/15 08/12/14 08/09/14 - -
Price 2.12 2.13 3.55 3.64 3.31 2.90 0.00 -
P/RPS 1.29 1.32 1.58 1.64 1.52 1.53 0.00 -
P/EPS 11.66 11.48 13.39 14.17 13.91 14.42 0.00 -
EY 8.58 8.71 7.47 7.06 7.19 6.94 0.00 -
DY 5.39 5.26 4.11 3.32 2.64 2.43 0.00 -
P/NAPS 4.91 5.27 6.06 6.61 6.39 6.25 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