[BAUTO] QoQ TTM Result on 31-Jan-2019 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jan-2019 [#3]
Profit Trend
QoQ- 18.27%
YoY- 149.68%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 2,308,620 2,541,769 2,492,121 2,524,438 2,305,705 2,087,094 1,992,926 10.27%
PBT 274,654 340,050 342,257 338,320 292,735 232,755 197,234 24.62%
Tax -59,763 -72,148 -74,235 -72,326 -64,067 -53,202 -46,116 18.80%
NP 214,891 267,902 268,022 265,994 228,668 179,553 151,118 26.37%
-
NP to SH 211,973 265,502 265,265 262,395 221,854 170,138 140,067 31.71%
-
Tax Rate 21.76% 21.22% 21.69% 21.38% 21.89% 22.86% 23.38% -
Total Cost 2,093,729 2,273,867 2,224,099 2,258,444 2,077,037 1,907,541 1,841,808 8.89%
-
Net Worth 482,361 498,647 566,378 555,926 515,793 474,137 474,896 1.04%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div 243,645 255,333 246,627 182,519 156,854 131,715 120,019 60.11%
Div Payout % 114.94% 96.17% 92.97% 69.56% 70.70% 77.42% 85.69% -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 482,361 498,647 566,378 555,926 515,793 474,137 474,896 1.04%
NOSH 1,158,409 1,163,349 1,163,153 1,162,973 1,162,374 1,162,008 1,161,425 -0.17%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 9.31% 10.54% 10.75% 10.54% 9.92% 8.60% 7.58% -
ROE 43.94% 53.24% 46.84% 47.20% 43.01% 35.88% 29.49% -
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 199.29 218.98 214.77 217.51 198.57 179.82 172.60 10.03%
EPS 18.30 22.87 22.86 22.61 19.11 14.66 12.13 31.44%
DPS 21.00 22.00 21.25 15.75 13.55 11.40 10.40 59.55%
NAPS 0.4164 0.4296 0.4881 0.479 0.4442 0.4085 0.4113 0.82%
Adjusted Per Share Value based on latest NOSH - 1,162,973
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 197.16 217.07 212.83 215.59 196.91 178.24 170.20 10.26%
EPS 18.10 22.67 22.65 22.41 18.95 14.53 11.96 31.71%
DPS 20.81 21.81 21.06 15.59 13.40 11.25 10.25 60.12%
NAPS 0.4119 0.4259 0.4837 0.4748 0.4405 0.4049 0.4056 1.03%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 2.28 2.55 2.40 2.19 1.90 2.18 2.22 -
P/RPS 1.14 1.16 1.12 1.01 0.96 1.21 1.29 -7.88%
P/EPS 12.46 11.15 10.50 9.69 9.94 14.87 18.30 -22.55%
EY 8.03 8.97 9.53 10.32 10.06 6.72 5.46 29.23%
DY 9.21 8.63 8.85 7.19 7.13 5.23 4.68 56.84%
P/NAPS 5.48 5.94 4.92 4.57 4.28 5.34 5.40 0.98%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 10/12/19 13/09/19 12/06/19 13/03/19 12/12/18 13/09/18 12/06/18 -
Price 2.15 2.39 2.40 2.24 2.12 2.07 2.33 -
P/RPS 1.08 1.09 1.12 1.03 1.07 1.15 1.35 -13.78%
P/EPS 11.75 10.45 10.50 9.91 11.10 14.12 19.21 -27.87%
EY 8.51 9.57 9.53 10.09 9.01 7.08 5.21 38.57%
DY 9.77 9.21 8.85 7.03 6.39 5.51 4.46 68.43%
P/NAPS 5.16 5.56 4.92 4.68 4.77 5.07 5.66 -5.96%

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