[BAUTO] QoQ TTM Result on 31-Jul-2013 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 1,448,873 1,462,139 1,343,667 1,278,491 18.20%
PBT 181,583 149,009 113,495 86,905 167.84%
Tax -45,860 -37,570 -27,260 -21,275 179.23%
NP 135,723 111,439 86,235 65,630 164.17%
-
NP to SH 132,359 107,592 83,446 63,703 165.84%
-
Tax Rate 25.26% 25.21% 24.02% 24.48% -
Total Cost 1,313,150 1,350,700 1,257,432 1,212,861 11.20%
-
Net Worth 344,939 287,647 212,008 0 -
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 40,812 12,610 12,610 - -
Div Payout % 30.83% 11.72% 15.11% - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 344,939 287,647 212,008 0 -
NOSH 805,745 787,860 720,626 720,635 16.09%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 9.37% 7.62% 6.42% 5.13% -
ROE 38.37% 37.40% 39.36% 0.00% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 179.82 185.58 186.46 177.41 1.82%
EPS 16.43 13.66 11.58 8.84 129.03%
DPS 5.07 1.60 1.75 0.00 -
NAPS 0.4281 0.3651 0.2942 0.00 -
Adjusted Per Share Value based on latest NOSH - 720,635
30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 123.61 124.74 114.63 109.07 18.21%
EPS 11.29 9.18 7.12 5.43 166.08%
DPS 3.48 1.08 1.08 0.00 -
NAPS 0.2943 0.2454 0.1809 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/04/14 30/01/14 - - -
Price 2.08 1.93 0.00 0.00 -
P/RPS 1.16 1.04 0.00 0.00 -
P/EPS 12.66 14.13 0.00 0.00 -
EY 7.90 7.08 0.00 0.00 -
DY 2.44 0.83 0.00 0.00 -
P/NAPS 4.86 5.29 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date - - - - -
Price 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 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