[BAUTO] QoQ TTM Result on 31-Jul-2014 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
08-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- 22.68%
YoY- 154.89%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 1,829,877 1,800,509 1,754,782 1,528,409 1,448,873 1,462,139 1,343,667 22.93%
PBT 300,916 288,082 265,453 221,899 181,583 149,009 113,495 91.90%
Tax -78,395 -73,431 -68,029 -55,641 -45,860 -37,570 -27,260 102.61%
NP 222,521 214,651 197,424 166,258 135,723 111,439 86,235 88.45%
-
NP to SH 215,410 208,249 192,295 162,373 132,359 107,592 83,446 88.50%
-
Tax Rate 26.05% 25.49% 25.63% 25.07% 25.26% 25.21% 24.02% -
Total Cost 1,607,356 1,585,858 1,557,358 1,362,151 1,313,150 1,350,700 1,257,432 17.83%
-
Net Worth 476,164 446,021 418,488 374,383 344,939 287,647 212,008 71.75%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 118,314 97,753 70,601 56,956 40,812 12,610 12,610 346.67%
Div Payout % 54.93% 46.94% 36.72% 35.08% 30.83% 11.72% 15.11% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 476,164 446,021 418,488 374,383 344,939 287,647 212,008 71.75%
NOSH 812,705 810,505 807,893 807,208 805,745 787,860 720,626 8.37%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 12.16% 11.92% 11.25% 10.88% 9.37% 7.62% 6.42% -
ROE 45.24% 46.69% 45.95% 43.37% 38.37% 37.40% 39.36% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 225.16 222.15 217.20 189.34 179.82 185.58 186.46 13.43%
EPS 26.51 25.69 23.80 20.12 16.43 13.66 11.58 73.96%
DPS 14.60 12.10 8.74 7.06 5.07 1.60 1.75 312.94%
NAPS 0.5859 0.5503 0.518 0.4638 0.4281 0.3651 0.2942 58.48%
Adjusted Per Share Value based on latest NOSH - 807,208
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 156.11 153.60 149.70 130.39 123.61 124.74 114.63 22.93%
EPS 18.38 17.77 16.40 13.85 11.29 9.18 7.12 88.50%
DPS 10.09 8.34 6.02 4.86 3.48 1.08 1.08 345.40%
NAPS 0.4062 0.3805 0.357 0.3194 0.2943 0.2454 0.1809 71.72%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 - -
Price 4.04 3.31 3.51 2.58 2.08 1.93 0.00 -
P/RPS 1.79 1.49 1.62 1.36 1.16 1.04 0.00 -
P/EPS 15.24 12.88 14.75 12.83 12.66 14.13 0.00 -
EY 6.56 7.76 6.78 7.80 7.90 7.08 0.00 -
DY 3.61 3.66 2.49 2.73 2.44 0.83 0.00 -
P/NAPS 6.90 6.01 6.78 5.56 4.86 5.29 0.00 -
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 11/06/15 09/03/15 08/12/14 08/09/14 - - - -
Price 3.55 3.64 3.31 2.90 0.00 0.00 0.00 -
P/RPS 1.58 1.64 1.52 1.53 0.00 0.00 0.00 -
P/EPS 13.39 14.17 13.91 14.42 0.00 0.00 0.00 -
EY 7.47 7.06 7.19 6.94 0.00 0.00 0.00 -
DY 4.11 3.32 2.64 2.43 0.00 0.00 0.00 -
P/NAPS 6.06 6.61 6.39 6.25 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