[BAUTO] QoQ TTM Result on 31-Jan-2018 [#3]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

12-Mar-2018

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

31-Jan-2018 [#3]

Profit Trend

QoQ- 17.13%

YoY- -29.21%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
TTM Result
Revenue	2,305,705	2,087,094	1,992,926	1,776,364	1,555,650	1,557,114	1,659,502	24.43%
YoY %	10.47%	4.73%	12.19%	14.19%	-0.09%	-6.17%	-	-
Horiz. %	138.94%	125.77%	120.09%	107.04%	93.74%	93.83%	100.00%	-
PBT	292,735	232,755	197,234	156,203	137,938	149,720	176,570	39.94%
YoY %	25.77%	18.01%	26.27%	13.24%	-7.87%	-15.21%	-	-
Horiz. %	165.79%	131.82%	111.70%	88.47%	78.12%	84.79%	100.00%	-
Tax	-64,067	-53,202	-46,116	-37,594	-35,197	-37,351	-43,110	30.13%
YoY %	-20.42%	-15.37%	-22.67%	-6.81%	5.77%	13.36%	-	-
Horiz. %	148.61%	123.41%	106.97%	87.20%	81.64%	86.64%	100.00%	-
NP	228,668	179,553	151,118	118,609	102,741	112,369	133,460	43.04%
YoY %	27.35%	18.82%	27.41%	15.44%	-8.57%	-15.80%	-	-
Horiz. %	171.34%	134.54%	113.23%	88.87%	76.98%	84.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	221,854	170,138	140,067	105,091	89,724	98,150	119,054	51.25%
YoY %	30.40%	21.47%	33.28%	17.13%	-8.58%	-17.56%	-	-
Horiz. %	186.35%	142.91%	117.65%	88.27%	75.36%	82.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.89%	22.86%	23.38%	24.07%	25.52%	24.95%	24.42%	-
YoY %	-4.24%	-2.22%	-2.87%	-5.68%	2.28%	2.17%	-	-
Horiz. %	89.64%	93.61%	95.74%	98.57%	104.50%	102.17%	100.00%	-
Total Cost	2,077,037	1,907,541	1,841,808	1,657,755	1,452,909	1,444,745	1,526,042	22.74%
YoY %	8.89%	3.57%	11.10%	14.10%	0.57%	-5.33%	-	-
Horiz. %	136.11%	125.00%	120.69%	108.63%	95.21%	94.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	515,793	474,137	474,896	445,792	427,915	427,002	444,335	10.42%
YoY %	8.79%	-0.16%	6.53%	4.18%	0.21%	-3.90%	-	-
Horiz. %	116.08%	106.71%	106.88%	100.33%	96.30%	96.10%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Dividend
Div	156,854	131,715	120,019	98,539	103,500	116,640	133,674	11.21%
YoY %	19.09%	9.75%	21.80%	-4.79%	-11.27%	-12.74%	-	-
Horiz. %	117.34%	98.53%	89.78%	73.72%	77.43%	87.26%	100.00%	-
Div Payout %	70.70%	77.42%	85.69%	93.77%	115.35%	118.84%	112.28%	-
YoY %	-8.68%	-9.65%	-8.62%	-18.71%	-2.94%	5.84%	-	-
Horiz. %	62.97%	68.95%	76.32%	83.51%	102.73%	105.84%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Equity
Net Worth	515,793	474,137	474,896	445,792	427,915	427,002	444,335	10.42%
YoY %	8.79%	-0.16%	6.53%	4.18%	0.21%	-3.90%	-	-
Horiz. %	116.08%	106.71%	106.88%	100.33%	96.30%	96.10%	100.00%	-
NOSH	1,162,374	1,162,008	1,161,425	1,160,383	1,150,310	1,154,685	1,150,829	0.66%
YoY %	0.03%	0.05%	0.09%	0.88%	-0.38%	0.34%	-	-
Horiz. %	101.00%	100.97%	100.92%	100.83%	99.95%	100.34%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Ratio Analysis
NP Margin	9.92%	8.60%	7.58%	6.68%	6.60%	7.22%	8.04%	-
YoY %	15.35%	13.46%	13.47%	1.21%	-8.59%	-10.20%	-	-
Horiz. %	123.38%	106.97%	94.28%	83.08%	82.09%	89.80%	100.00%	-
ROE	43.01%	35.88%	29.49%	23.57%	20.97%	22.99%	26.79%	-
YoY %	19.87%	21.67%	25.12%	12.40%	-8.79%	-14.18%	-	-
Horiz. %	160.54%	133.93%	110.08%	87.98%	78.28%	85.82%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Per Share
RPS	198.57	179.82	172.60	153.81	135.24	134.85	144.20	23.70%
YoY %	10.43%	4.18%	12.22%	13.73%	0.29%	-6.48%	-	-
Horiz. %	137.70%	124.70%	119.69%	106.66%	93.79%	93.52%	100.00%	-
EPS	19.11	14.66	12.13	9.10	7.80	8.50	10.35	50.33%
YoY %	30.35%	20.86%	33.30%	16.67%	-8.24%	-17.87%	-	-
Horiz. %	184.64%	141.64%	117.20%	87.92%	75.36%	82.13%	100.00%	-
DPS	13.55	11.40	10.40	8.55	9.00	10.15	11.65	10.56%
YoY %	18.86%	9.62%	21.64%	-5.00%	-11.33%	-12.88%	-	-
Horiz. %	116.31%	97.85%	89.27%	73.39%	77.25%	87.12%	100.00%	-
NAPS	0.4442	0.4085	0.4113	0.386	0.372	0.3698	0.3861	9.76%
YoY %	8.74%	-0.68%	6.55%	3.76%	0.59%	-4.22%	-	-
Horiz. %	115.05%	105.80%	106.53%	99.97%	96.35%	95.78%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,160,383
RPS	196.91	178.24	170.20	151.71	132.86	132.98	141.72	24.44%
YoY %	10.47%	4.72%	12.19%	14.19%	-0.09%	-6.17%	-	-
Horiz. %	138.94%	125.77%	120.10%	107.05%	93.75%	93.83%	100.00%	-
EPS	18.95	14.53	11.96	8.97	7.66	8.38	10.17	51.25%
YoY %	30.42%	21.49%	33.33%	17.10%	-8.59%	-17.60%	-	-
Horiz. %	186.33%	142.87%	117.60%	88.20%	75.32%	82.40%	100.00%	-
DPS	13.40	11.25	10.25	8.42	8.84	9.96	11.42	11.21%
YoY %	19.11%	9.76%	21.73%	-4.75%	-11.24%	-12.78%	-	-
Horiz. %	117.34%	98.51%	89.75%	73.73%	77.41%	87.22%	100.00%	-
NAPS	0.4405	0.4049	0.4056	0.3807	0.3654	0.3647	0.3795	10.41%
YoY %	8.79%	-0.17%	6.54%	4.19%	0.19%	-3.90%	-	-
Horiz. %	116.07%	106.69%	106.88%	100.32%	96.28%	96.10%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	-
Price	1.90	2.18	2.22	2.24	2.04	1.96	2.15	-
P/RPS	0.96	1.21	1.29	1.46	1.51	1.45	1.49	-25.34%
YoY %	-20.66%	-6.20%	-11.64%	-3.31%	4.14%	-2.68%	-	-
Horiz. %	64.43%	81.21%	86.58%	97.99%	101.34%	97.32%	100.00%	-
P/EPS	9.94	14.87	18.30	24.62	26.15	23.06	20.78	-38.75%
YoY %	-33.15%	-18.74%	-25.67%	-5.85%	13.40%	10.97%	-	-
Horiz. %	47.83%	71.56%	88.07%	118.48%	125.84%	110.97%	100.00%	-
EY	10.06	6.72	5.46	4.06	3.82	4.34	4.81	63.32%
YoY %	49.70%	23.08%	34.48%	6.28%	-11.98%	-9.77%	-	-
Horiz. %	209.15%	139.71%	113.51%	84.41%	79.42%	90.23%	100.00%	-
DY	7.13	5.23	4.68	3.82	4.41	5.18	5.42	19.99%
YoY %	36.33%	11.75%	22.51%	-13.38%	-14.86%	-4.43%	-	-
Horiz. %	131.55%	96.49%	86.35%	70.48%	81.37%	95.57%	100.00%	-
P/NAPS	4.28	5.34	5.40	5.80	5.48	5.30	5.57	-16.06%
YoY %	-19.85%	-1.11%	-6.90%	5.84%	3.40%	-4.85%	-	-
Horiz. %	76.84%	95.87%	96.95%	104.13%	98.38%	95.15%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Announcement Date
Date	12/12/18	13/09/18	12/06/18	12/03/18	08/12/17	11/09/17	13/06/17	-
Price	2.12	2.07	2.33	2.02	2.15	2.14	2.02	-
P/RPS	1.07	1.15	1.35	1.31	1.59	1.59	1.40	-16.36%
YoY %	-6.96%	-14.81%	3.05%	-17.61%	0.00%	13.57%	-	-
Horiz. %	76.43%	82.14%	96.43%	93.57%	113.57%	113.57%	100.00%	-
P/EPS	11.10	14.12	19.21	22.20	27.56	25.18	19.53	-31.31%
YoY %	-21.39%	-26.50%	-13.47%	-19.45%	9.45%	28.93%	-	-
Horiz. %	56.84%	72.30%	98.36%	113.67%	141.12%	128.93%	100.00%	-
EY	9.01	7.08	5.21	4.50	3.63	3.97	5.12	45.60%
YoY %	27.26%	35.89%	15.78%	23.97%	-8.56%	-22.46%	-	-
Horiz. %	175.98%	138.28%	101.76%	87.89%	70.90%	77.54%	100.00%	-
DY	6.39	5.51	4.46	4.23	4.19	4.74	5.77	7.02%
YoY %	15.97%	23.54%	5.44%	0.95%	-11.60%	-17.85%	-	-
Horiz. %	110.75%	95.49%	77.30%	73.31%	72.62%	82.15%	100.00%	-
P/NAPS	4.77	5.07	5.66	5.23	5.78	5.79	5.23	-5.93%
YoY %	-5.92%	-10.42%	8.22%	-9.52%	-0.17%	10.71%	-	-
Horiz. %	91.20%	96.94%	108.22%	100.00%	110.52%	110.71%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 16:00:00

EMA 5

5 Mins

BUY

2024-04-26 15:20:00

EMA 5

5 Mins

SELL

2024-04-26 15:10:00

VOLUME BREAKOUT

5 Mins

BUY

2024-04-26 15:05:00

EMA 5

5 Mins

BUY

2024-04-26 10:35:00

EMA 5

5 Mins

SELL

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 >

OPENSYS

OPENSYS (M) BHD

1000

MYEG

MY E.G. SERVICES BHD

365

MPI

MALAYSIAN PACIFIC INDUSTRIES

341

PTRANS

PERAK TRANSIT BERHAD

339

HLIND

HONG LEONG INDUSTRIES BHD

332

YTLPOWR

YTL POWER INTERNATIONAL BHD

327

YTL

YTL CORPORATION BHD

242

CAPITALA

CAPITAL A BERHAD

216

MAYBANK

MALAYAN BANKING BHD

209

PBBANK

PUBLIC BANK BHD

172

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

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