[BAUTO] QoQ TTM Result on 31-Jul-2018 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ- 21.47%
YoY- 73.34%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 2,492,121 2,524,438 2,305,705 2,087,094 1,992,926 1,776,364 1,555,650 37.02%
PBT 342,257 338,320 292,735 232,755 197,234 156,203 137,938 83.58%
Tax -74,235 -72,326 -64,067 -53,202 -46,116 -37,594 -35,197 64.68%
NP 268,022 265,994 228,668 179,553 151,118 118,609 102,741 89.83%
-
NP to SH 265,265 262,395 221,854 170,138 140,067 105,091 89,724 106.40%
-
Tax Rate 21.69% 21.38% 21.89% 22.86% 23.38% 24.07% 25.52% -
Total Cost 2,224,099 2,258,444 2,077,037 1,907,541 1,841,808 1,657,755 1,452,909 32.92%
-
Net Worth 566,378 555,926 515,793 474,137 474,896 445,792 427,915 20.61%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 246,627 182,519 156,854 131,715 120,019 98,539 103,500 78.68%
Div Payout % 92.97% 69.56% 70.70% 77.42% 85.69% 93.77% 115.35% -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 566,378 555,926 515,793 474,137 474,896 445,792 427,915 20.61%
NOSH 1,163,153 1,162,973 1,162,374 1,162,008 1,161,425 1,160,383 1,150,310 0.74%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 10.75% 10.54% 9.92% 8.60% 7.58% 6.68% 6.60% -
ROE 46.84% 47.20% 43.01% 35.88% 29.49% 23.57% 20.97% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 214.77 217.51 198.57 179.82 172.60 153.81 135.24 36.23%
EPS 22.86 22.61 19.11 14.66 12.13 9.10 7.80 105.19%
DPS 21.25 15.75 13.55 11.40 10.40 8.55 9.00 77.59%
NAPS 0.4881 0.479 0.4442 0.4085 0.4113 0.386 0.372 19.91%
Adjusted Per Share Value based on latest NOSH - 1,162,008
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 212.83 215.59 196.91 178.24 170.20 151.71 132.86 37.02%
EPS 22.65 22.41 18.95 14.53 11.96 8.97 7.66 106.42%
DPS 21.06 15.59 13.40 11.25 10.25 8.42 8.84 78.66%
NAPS 0.4837 0.4748 0.4405 0.4049 0.4056 0.3807 0.3654 20.62%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 2.40 2.19 1.90 2.18 2.22 2.24 2.04 -
P/RPS 1.12 1.01 0.96 1.21 1.29 1.46 1.51 -18.10%
P/EPS 10.50 9.69 9.94 14.87 18.30 24.62 26.15 -45.66%
EY 9.53 10.32 10.06 6.72 5.46 4.06 3.82 84.25%
DY 8.85 7.19 7.13 5.23 4.68 3.82 4.41 59.30%
P/NAPS 4.92 4.57 4.28 5.34 5.40 5.80 5.48 -6.95%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 12/06/19 13/03/19 12/12/18 13/09/18 12/06/18 12/03/18 08/12/17 -
Price 2.40 2.24 2.12 2.07 2.33 2.02 2.15 -
P/RPS 1.12 1.03 1.07 1.15 1.35 1.31 1.59 -20.88%
P/EPS 10.50 9.91 11.10 14.12 19.21 22.20 27.56 -47.53%
EY 9.53 10.09 9.01 7.08 5.21 4.50 3.63 90.64%
DY 8.85 7.03 6.39 5.51 4.46 4.23 4.19 64.84%
P/NAPS 4.92 4.68 4.77 5.07 5.66 5.23 5.78 -10.20%

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