[BAUTO] QoQ TTM Result on 31-Jan-2017 [#3]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

14-Mar-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Jan-2017 [#3]

Profit Trend

QoQ- -9.74%

YoY- -26.38%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
TTM Result
Revenue	1,555,650	1,557,114	1,659,502	1,840,182	2,024,079	2,093,314	2,112,243	-18.40%
YoY %	-0.09%	-6.17%	-9.82%	-9.09%	-3.31%	-0.90%	-	-
Horiz. %	73.65%	73.72%	78.57%	87.12%	95.83%	99.10%	100.00%	-
PBT	137,938	149,720	176,570	217,199	236,451	263,765	278,731	-37.35%
YoY %	-7.87%	-15.21%	-18.71%	-8.14%	-10.36%	-5.37%	-	-
Horiz. %	49.49%	53.71%	63.35%	77.92%	84.83%	94.63%	100.00%	-
Tax	-35,197	-37,351	-43,110	-53,609	-57,261	-63,847	-68,032	-35.47%
YoY %	5.77%	13.36%	19.58%	6.38%	10.32%	6.15%	-	-
Horiz. %	51.74%	54.90%	63.37%	78.80%	84.17%	93.85%	100.00%	-
NP	102,741	112,369	133,460	163,590	179,190	199,918	210,699	-37.96%
YoY %	-8.57%	-15.80%	-18.42%	-8.71%	-10.37%	-5.12%	-	-
Horiz. %	48.76%	53.33%	63.34%	77.64%	85.05%	94.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	89,724	98,150	119,054	148,461	164,484	186,920	198,012	-40.92%
YoY %	-8.58%	-17.56%	-19.81%	-9.74%	-12.00%	-5.60%	-	-
Horiz. %	45.31%	49.57%	60.12%	74.98%	83.07%	94.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.52%	24.95%	24.42%	24.68%	24.22%	24.21%	24.41%	-
YoY %	2.28%	2.17%	-1.05%	1.90%	0.04%	-0.82%	-	-
Horiz. %	104.55%	102.21%	100.04%	101.11%	99.22%	99.18%	100.00%	-
Total Cost	1,452,909	1,444,745	1,526,042	1,676,592	1,844,889	1,893,396	1,901,544	-16.38%
YoY %	0.57%	-5.33%	-8.98%	-9.12%	-2.56%	-0.43%	-	-
Horiz. %	76.41%	75.98%	80.25%	88.17%	97.02%	99.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	427,915	427,002	444,335	455,672	457,569	457,030	531,287	-13.39%
YoY %	0.21%	-3.90%	-2.49%	-0.41%	0.12%	-13.98%	-	-
Horiz. %	80.54%	80.37%	83.63%	85.77%	86.12%	86.02%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Dividend
Div	103,500	116,640	133,674	211,876	204,914	201,836	193,127	-33.94%
YoY %	-11.27%	-12.74%	-36.91%	3.40%	1.53%	4.51%	-	-
Horiz. %	53.59%	60.40%	69.22%	109.71%	106.10%	104.51%	100.00%	-
Div Payout %	115.35%	118.84%	112.28%	142.72%	124.58%	107.98%	97.53%	-
YoY %	-2.94%	5.84%	-21.33%	14.56%	15.37%	10.71%	-	-
Horiz. %	118.27%	121.85%	115.12%	146.33%	127.74%	110.71%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Equity
Net Worth	427,915	427,002	444,335	455,672	457,569	457,030	531,287	-13.39%
YoY %	0.21%	-3.90%	-2.49%	-0.41%	0.12%	-13.98%	-	-
Horiz. %	80.54%	80.37%	83.63%	85.77%	86.12%	86.02%	100.00%	-
NOSH	1,150,310	1,154,685	1,150,829	1,146,347	1,147,078	1,145,153	1,144,523	0.33%
YoY %	-0.38%	0.34%	0.39%	-0.06%	0.17%	0.06%	-	-
Horiz. %	100.51%	100.89%	100.55%	100.16%	100.22%	100.06%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Ratio Analysis
NP Margin	6.60%	7.22%	8.04%	8.89%	8.85%	9.55%	9.98%	-
YoY %	-8.59%	-10.20%	-9.56%	0.45%	-7.33%	-4.31%	-	-
Horiz. %	66.13%	72.34%	80.56%	89.08%	88.68%	95.69%	100.00%	-
ROE	20.97%	22.99%	26.79%	32.58%	35.95%	40.90%	37.27%	-
YoY %	-8.79%	-14.18%	-17.77%	-9.37%	-12.10%	9.74%	-	-
Horiz. %	56.27%	61.69%	71.88%	87.42%	96.46%	109.74%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Per Share
RPS	135.24	134.85	144.20	160.53	176.46	182.80	184.55	-18.67%
YoY %	0.29%	-6.48%	-10.17%	-9.03%	-3.47%	-0.95%	-	-
Horiz. %	73.28%	73.07%	78.14%	86.98%	95.62%	99.05%	100.00%	-
EPS	7.80	8.50	10.35	12.95	14.34	16.32	17.30	-41.11%
YoY %	-8.24%	-17.87%	-20.08%	-9.69%	-12.13%	-5.66%	-	-
Horiz. %	45.09%	49.13%	59.83%	74.86%	82.89%	94.34%	100.00%	-
DPS	9.00	10.15	11.65	18.50	17.90	17.65	16.90	-34.22%
YoY %	-11.33%	-12.88%	-37.03%	3.35%	1.42%	4.44%	-	-
Horiz. %	53.25%	60.06%	68.93%	109.47%	105.92%	104.44%	100.00%	-
NAPS	0.372	0.3698	0.3861	0.3975	0.3989	0.3991	0.4642	-13.68%
YoY %	0.59%	-4.22%	-2.87%	-0.35%	-0.05%	-14.02%	-	-
Horiz. %	80.14%	79.66%	83.18%	85.63%	85.93%	85.98%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,146,347
RPS	132.86	132.98	141.72	157.16	172.86	178.77	180.39	-18.39%
YoY %	-0.09%	-6.17%	-9.82%	-9.08%	-3.31%	-0.90%	-	-
Horiz. %	73.65%	73.72%	78.56%	87.12%	95.83%	99.10%	100.00%	-
EPS	7.66	8.38	10.17	12.68	14.05	15.96	16.91	-40.93%
YoY %	-8.59%	-17.60%	-19.79%	-9.75%	-11.97%	-5.62%	-	-
Horiz. %	45.30%	49.56%	60.14%	74.99%	83.09%	94.38%	100.00%	-
DPS	8.84	9.96	11.42	18.09	17.50	17.24	16.49	-33.93%
YoY %	-11.24%	-12.78%	-36.87%	3.37%	1.51%	4.55%	-	-
Horiz. %	53.61%	60.40%	69.25%	109.70%	106.12%	104.55%	100.00%	-
NAPS	0.3654	0.3647	0.3795	0.3892	0.3908	0.3903	0.4537	-13.40%
YoY %	0.19%	-3.90%	-2.49%	-0.41%	0.13%	-13.97%	-	-
Horiz. %	80.54%	80.38%	83.65%	85.78%	86.14%	86.03%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	-
Price	2.04	1.96	2.15	2.10	2.28	2.34	2.20	-
P/RPS	1.51	1.45	1.49	1.31	1.29	1.28	1.19	17.15%
YoY %	4.14%	-2.68%	13.74%	1.55%	0.78%	7.56%	-	-
Horiz. %	126.89%	121.85%	125.21%	110.08%	108.40%	107.56%	100.00%	-
P/EPS	26.15	23.06	20.78	16.22	15.90	14.34	12.72	61.46%
YoY %	13.40%	10.97%	28.11%	2.01%	10.88%	12.74%	-	-
Horiz. %	205.58%	181.29%	163.36%	127.52%	125.00%	112.74%	100.00%	-
EY	3.82	4.34	4.81	6.17	6.29	6.98	7.86	-38.10%
YoY %	-11.98%	-9.77%	-22.04%	-1.91%	-9.89%	-11.20%	-	-
Horiz. %	48.60%	55.22%	61.20%	78.50%	80.03%	88.80%	100.00%	-
DY	4.41	5.18	5.42	8.81	7.85	7.54	7.68	-30.84%
YoY %	-14.86%	-4.43%	-38.48%	12.23%	4.11%	-1.82%	-	-
Horiz. %	57.42%	67.45%	70.57%	114.71%	102.21%	98.18%	100.00%	-
P/NAPS	5.48	5.30	5.57	5.28	5.72	5.86	4.74	10.12%
YoY %	3.40%	-4.85%	5.49%	-7.69%	-2.39%	23.63%	-	-
Horiz. %	115.61%	111.81%	117.51%	111.39%	120.68%	123.63%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Announcement Date
Date	08/12/17	11/09/17	13/06/17	14/03/17	08/12/16	08/09/16	13/06/16	-
Price	2.15	2.14	2.02	2.04	2.12	2.25	2.28	-
P/RPS	1.59	1.59	1.40	1.27	1.20	1.23	1.24	17.97%
YoY %	0.00%	13.57%	10.24%	5.83%	-2.44%	-0.81%	-	-
Horiz. %	128.23%	128.23%	112.90%	102.42%	96.77%	99.19%	100.00%	-
P/EPS	27.56	25.18	19.53	15.75	14.78	13.78	13.18	63.30%
YoY %	9.45%	28.93%	24.00%	6.56%	7.26%	4.55%	-	-
Horiz. %	209.10%	191.05%	148.18%	119.50%	112.14%	104.55%	100.00%	-
EY	3.63	3.97	5.12	6.35	6.76	7.25	7.59	-38.76%
YoY %	-8.56%	-22.46%	-19.37%	-6.07%	-6.76%	-4.48%	-	-
Horiz. %	47.83%	52.31%	67.46%	83.66%	89.06%	95.52%	100.00%	-
DY	4.19	4.74	5.77	9.07	8.44	7.84	7.41	-31.54%
YoY %	-11.60%	-17.85%	-36.38%	7.46%	7.65%	5.80%	-	-
Horiz. %	56.55%	63.97%	77.87%	122.40%	113.90%	105.80%	100.00%	-
P/NAPS	5.78	5.79	5.23	5.13	5.31	5.64	4.91	11.45%
YoY %	-0.17%	10.71%	1.95%	-3.39%	-5.85%	14.87%	-	-
Horiz. %	117.72%	117.92%	106.52%	104.48%	108.15%	114.87%	100.00%	-

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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

306

MPI

MALAYSIAN PACIFIC INDUSTRIES

303

HLIND

HONG LEONG INDUSTRIES BHD

302

YTLPOWR

YTL POWER INTERNATIONAL BHD

145

SAPNRG

SAPURA ENERGY BERHAD

106

PBBANK

PUBLIC BANK BHD

104

MYEG

MY E.G. SERVICES BHD

104

GENTING

GENTING BHD

INARI

INARI AMERTRON BERHAD

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

ICONIC

0.11

+0.005

50,120,200

ICONIC-WA

0.045

+0.005

36,689,500

INGENIEU

0.12

+0.005

36,669,900

SNS

0.42

+0.025

17,975,200

BSLCORP-OR

0.005

0.00

12,469,600

DNEX

0.405

+0.005

7,656,100

ICONIC-OR

0.005

0.00

6,870,400

More active Stocks

AJI

20.62

+0.32

69,000

DLADY

34.46

+0.24

1,400

SAM

5.34

+0.18

78,500

TENAGA

12.46

+0.14

213,200

DUFU

2.32

+0.12

1,201,900

PBA

2.06

+0.10

413,700

ARKA

2.05

+0.10

9,000

CHINAETF-MYR

4.80

+0.10

3,400

KESM

6.15

+0.10

1,000

MAYBANKC1L

0.16

+0.08

100

More gainer Stocks

NESTLE

128.00

-0.30

1,000

KUAISHO-C17

0.08

-0.12

58,800

KLK

23.02

-0.12

100

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

AIRPORT

10.12

-0.08

149,300

REDTONE-CC

0.085

-0.065

6,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More