[BAUTO] QoQ TTM Result on 31-Jul-2016 [#1]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

08-Sep-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Jul-2016 [#1]

Profit Trend

QoQ- -5.6%

YoY- -11.63%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
TTM Result
Revenue	1,659,502	1,840,182	2,024,079	2,093,314	2,112,243	2,001,874	1,868,055	-7.59%
YoY %	-9.82%	-9.09%	-3.31%	-0.90%	5.51%	7.16%	-	-
Horiz. %	88.84%	98.51%	108.35%	112.06%	113.07%	107.16%	100.00%	-
PBT	176,570	217,199	236,451	263,765	278,731	282,706	290,654	-28.29%
YoY %	-18.71%	-8.14%	-10.36%	-5.37%	-1.41%	-2.73%	-	-
Horiz. %	60.75%	74.73%	81.35%	90.75%	95.90%	97.27%	100.00%	-
Tax	-43,110	-53,609	-57,261	-63,847	-68,032	-70,777	-74,268	-30.43%
YoY %	19.58%	6.38%	10.32%	6.15%	3.88%	4.70%	-	-
Horiz. %	58.05%	72.18%	77.10%	85.97%	91.60%	95.30%	100.00%	-
NP	133,460	163,590	179,190	199,918	210,699	211,929	216,386	-27.56%
YoY %	-18.42%	-8.71%	-10.37%	-5.12%	-0.58%	-2.06%	-	-
Horiz. %	61.68%	75.60%	82.81%	92.39%	97.37%	97.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	119,054	148,461	164,484	186,920	198,012	201,658	207,053	-30.87%
YoY %	-19.81%	-9.74%	-12.00%	-5.60%	-1.81%	-2.61%	-	-
Horiz. %	57.50%	71.70%	79.44%	90.28%	95.63%	97.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.42%	24.68%	24.22%	24.21%	24.41%	25.04%	25.55%	-
YoY %	-1.05%	1.90%	0.04%	-0.82%	-2.52%	-2.00%	-	-
Horiz. %	95.58%	96.59%	94.79%	94.76%	95.54%	98.00%	100.00%	-
Total Cost	1,526,042	1,676,592	1,844,889	1,893,396	1,901,544	1,789,945	1,651,669	-5.14%
YoY %	-8.98%	-9.12%	-2.56%	-0.43%	6.23%	8.37%	-	-
Horiz. %	92.39%	101.51%	111.70%	114.64%	115.13%	108.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	444,335	455,672	457,569	457,030	531,287	504,617	491,459	-6.50%
YoY %	-2.49%	-0.41%	0.12%	-13.98%	5.29%	2.68%	-	-
Horiz. %	90.41%	92.72%	93.10%	92.99%	108.10%	102.68%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Dividend
Div	133,674	211,876	204,914	201,836	193,127	127,437	130,027	1.86%
YoY %	-36.91%	3.40%	1.53%	4.51%	51.55%	-1.99%	-	-
Horiz. %	102.80%	162.95%	157.59%	155.23%	148.53%	98.01%	100.00%	-
Div Payout %	112.28%	142.72%	124.58%	107.98%	97.53%	63.19%	62.80%	-
YoY %	-21.33%	14.56%	15.37%	10.71%	54.34%	0.62%	-	-
Horiz. %	178.79%	227.26%	198.38%	171.94%	155.30%	100.62%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Equity
Net Worth	444,335	455,672	457,569	457,030	531,287	504,617	491,459	-6.50%
YoY %	-2.49%	-0.41%	0.12%	-13.98%	5.29%	2.68%	-	-
Horiz. %	90.41%	92.72%	93.10%	92.99%	108.10%	102.68%	100.00%	-
NOSH	1,150,829	1,146,347	1,147,078	1,145,153	1,144,523	1,142,444	1,138,691	0.71%
YoY %	0.39%	-0.06%	0.17%	0.06%	0.18%	0.33%	-	-
Horiz. %	101.07%	100.67%	100.74%	100.57%	100.51%	100.33%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Ratio Analysis
NP Margin	8.04%	8.89%	8.85%	9.55%	9.98%	10.59%	11.58%	-
YoY %	-9.56%	0.45%	-7.33%	-4.31%	-5.76%	-8.55%	-	-
Horiz. %	69.43%	76.77%	76.42%	82.47%	86.18%	91.45%	100.00%	-
ROE	26.79%	32.58%	35.95%	40.90%	37.27%	39.96%	42.13%	-
YoY %	-17.77%	-9.37%	-12.10%	9.74%	-6.73%	-5.15%	-	-
Horiz. %	63.59%	77.33%	85.33%	97.08%	88.46%	94.85%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Per Share
RPS	144.20	160.53	176.46	182.80	184.55	175.23	164.05	-8.24%
YoY %	-10.17%	-9.03%	-3.47%	-0.95%	5.32%	6.81%	-	-
Horiz. %	87.90%	97.85%	107.56%	111.43%	112.50%	106.81%	100.00%	-
EPS	10.35	12.95	14.34	16.32	17.30	17.65	18.18	-31.33%
YoY %	-20.08%	-9.69%	-12.13%	-5.66%	-1.98%	-2.92%	-	-
Horiz. %	56.93%	71.23%	78.88%	89.77%	95.16%	97.08%	100.00%	-
DPS	11.65	18.50	17.90	17.65	16.90	11.15	11.42	1.33%
YoY %	-37.03%	3.35%	1.42%	4.44%	51.57%	-2.36%	-	-
Horiz. %	102.01%	162.00%	156.74%	154.55%	147.99%	97.64%	100.00%	-
NAPS	0.3861	0.3975	0.3989	0.3991	0.4642	0.4417	0.4316	-7.16%
YoY %	-2.87%	-0.35%	-0.05%	-14.02%	5.09%	2.34%	-	-
Horiz. %	89.46%	92.10%	92.42%	92.47%	107.55%	102.34%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,145,153
RPS	141.72	157.16	172.86	178.77	180.39	170.96	159.54	-7.59%
YoY %	-9.82%	-9.08%	-3.31%	-0.90%	5.52%	7.16%	-	-
Horiz. %	88.83%	98.51%	108.35%	112.05%	113.07%	107.16%	100.00%	-
EPS	10.17	12.68	14.05	15.96	16.91	17.22	17.68	-30.85%
YoY %	-19.79%	-9.75%	-11.97%	-5.62%	-1.80%	-2.60%	-	-
Horiz. %	57.52%	71.72%	79.47%	90.27%	95.64%	97.40%	100.00%	-
DPS	11.42	18.09	17.50	17.24	16.49	10.88	11.10	1.91%
YoY %	-36.87%	3.37%	1.51%	4.55%	51.56%	-1.98%	-	-
Horiz. %	102.88%	162.97%	157.66%	155.32%	148.56%	98.02%	100.00%	-
NAPS	0.3795	0.3892	0.3908	0.3903	0.4537	0.431	0.4197	-6.49%
YoY %	-2.49%	-0.41%	0.13%	-13.97%	5.27%	2.69%	-	-
Horiz. %	90.42%	92.73%	93.11%	92.99%	108.10%	102.69%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	-
Price	2.15	2.10	2.28	2.34	2.20	2.17	2.10	-
P/RPS	1.49	1.31	1.29	1.28	1.19	1.24	1.28	10.66%
YoY %	13.74%	1.55%	0.78%	7.56%	-4.03%	-3.12%	-	-
Horiz. %	116.41%	102.34%	100.78%	100.00%	92.97%	96.88%	100.00%	-
P/EPS	20.78	16.22	15.90	14.34	12.72	12.29	11.55	47.97%
YoY %	28.11%	2.01%	10.88%	12.74%	3.50%	6.41%	-	-
Horiz. %	179.91%	140.43%	137.66%	124.16%	110.13%	106.41%	100.00%	-
EY	4.81	6.17	6.29	6.98	7.86	8.13	8.66	-32.45%
YoY %	-22.04%	-1.91%	-9.89%	-11.20%	-3.32%	-6.12%	-	-
Horiz. %	55.54%	71.25%	72.63%	80.60%	90.76%	93.88%	100.00%	-
DY	5.42	8.81	7.85	7.54	7.68	5.14	5.44	-0.24%
YoY %	-38.48%	12.23%	4.11%	-1.82%	49.42%	-5.51%	-	-
Horiz. %	99.63%	161.95%	144.30%	138.60%	141.18%	94.49%	100.00%	-
P/NAPS	5.57	5.28	5.72	5.86	4.74	4.91	4.87	9.37%
YoY %	5.49%	-7.69%	-2.39%	23.63%	-3.46%	0.82%	-	-
Horiz. %	114.37%	108.42%	117.45%	120.33%	97.33%	100.82%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Price Multiplier on Announcement Date
Date	13/06/17	14/03/17	08/12/16	08/09/16	13/06/16	11/03/16	10/12/15	-
Price	2.02	2.04	2.12	2.25	2.28	2.19	2.12	-
P/RPS	1.40	1.27	1.20	1.23	1.24	1.25	1.29	5.61%
YoY %	10.24%	5.83%	-2.44%	-0.81%	-0.80%	-3.10%	-	-
Horiz. %	108.53%	98.45%	93.02%	95.35%	96.12%	96.90%	100.00%	-
P/EPS	19.53	15.75	14.78	13.78	13.18	12.41	11.66	41.08%
YoY %	24.00%	6.56%	7.26%	4.55%	6.20%	6.43%	-	-
Horiz. %	167.50%	135.08%	126.76%	118.18%	113.04%	106.43%	100.00%	-
EY	5.12	6.35	6.76	7.25	7.59	8.06	8.58	-29.14%
YoY %	-19.37%	-6.07%	-6.76%	-4.48%	-5.83%	-6.06%	-	-
Horiz. %	59.67%	74.01%	78.79%	84.50%	88.46%	93.94%	100.00%	-
DY	5.77	9.07	8.44	7.84	7.41	5.09	5.39	4.65%
YoY %	-36.38%	7.46%	7.65%	5.80%	45.58%	-5.57%	-	-
Horiz. %	107.05%	168.27%	156.59%	145.45%	137.48%	94.43%	100.00%	-
P/NAPS	5.23	5.13	5.31	5.64	4.91	4.96	4.91	4.30%
YoY %	1.95%	-3.39%	-5.85%	14.87%	-1.01%	1.02%	-	-
Horiz. %	106.52%	104.48%	108.15%	114.87%	100.00%	101.02%	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 - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 16:10:00

EMA 5

5 Mins

SELL

2024-04-29 16:00:00

EMA 5

5 Mins

BUY

2024-04-29 11:40:00

ADX

10 Mins

SELL

2024-04-29 11:20:00

ADX

10 Mins

BUY

2024-04-29 11:00:00

ADX

10 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 >

TASCO

TASCO BERHAD

1000

OPENSYS

OPENSYS (M) BHD

771

YTLPOWR

YTL POWER INTERNATIONAL BHD

559

MPI

MALAYSIAN PACIFIC INDUSTRIES

525

PTRANS

PERAK TRANSIT BERHAD

521

HLIND

HONG LEONG INDUSTRIES BHD

496

MYEG

MY E.G. SERVICES BHD

480

YTL

YTL CORPORATION BHD

373

CAPITALA

CAPITAL A BERHAD

336

SAPNRG

SAPURA ENERGY BERHAD

255

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

YTLPOWR

4.79

+0.37

56,658,400

HSI-HUQ

0.10

-0.015

54,333,900

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

HLFG

16.72

-0.12

105,200

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