[BAUTO] QoQ TTM Result on 31-Oct-2014 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
08-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 18.43%
YoY- 130.44%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 1,834,471 1,829,877 1,800,509 1,754,782 1,528,409 1,448,873 1,462,139 16.37%
PBT 297,987 300,916 288,082 265,453 221,899 181,583 149,009 58.93%
Tax -77,833 -78,395 -73,431 -68,029 -55,641 -45,860 -37,570 62.72%
NP 220,154 222,521 214,651 197,424 166,258 135,723 111,439 57.64%
-
NP to SH 211,512 215,410 208,249 192,295 162,373 132,359 107,592 57.12%
-
Tax Rate 26.12% 26.05% 25.49% 25.63% 25.07% 25.26% 25.21% -
Total Cost 1,614,317 1,607,356 1,585,858 1,557,358 1,362,151 1,313,150 1,350,700 12.65%
-
Net Worth 460,936 476,164 446,021 418,488 374,383 344,939 287,647 37.05%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 127,816 118,314 97,753 70,601 56,956 40,812 12,610 370.35%
Div Payout % 60.43% 54.93% 46.94% 36.72% 35.08% 30.83% 11.72% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 460,936 476,164 446,021 418,488 374,383 344,939 287,647 37.05%
NOSH 1,139,803 812,705 810,505 807,893 807,208 805,745 787,860 28.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 12.00% 12.16% 11.92% 11.25% 10.88% 9.37% 7.62% -
ROE 45.89% 45.24% 46.69% 45.95% 43.37% 38.37% 37.40% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 160.95 225.16 222.15 217.20 189.34 179.82 185.58 -9.07%
EPS 18.56 26.51 25.69 23.80 20.12 16.43 13.66 22.74%
DPS 11.21 14.60 12.10 8.74 7.06 5.07 1.60 267.45%
NAPS 0.4044 0.5859 0.5503 0.518 0.4638 0.4281 0.3651 7.07%
Adjusted Per Share Value based on latest NOSH - 807,893
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 156.50 156.11 153.60 149.70 130.39 123.61 124.74 16.37%
EPS 18.04 18.38 17.77 16.40 13.85 11.29 9.18 57.08%
DPS 10.90 10.09 8.34 6.02 4.86 3.48 1.08 369.00%
NAPS 0.3932 0.4062 0.3805 0.357 0.3194 0.2943 0.2454 37.04%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 2.60 4.04 3.31 3.51 2.58 2.08 1.93 -
P/RPS 1.62 1.79 1.49 1.62 1.36 1.16 1.04 34.48%
P/EPS 14.01 15.24 12.88 14.75 12.83 12.66 14.13 -0.56%
EY 7.14 6.56 7.76 6.78 7.80 7.90 7.08 0.56%
DY 4.31 3.61 3.66 2.49 2.73 2.44 0.83 200.77%
P/NAPS 6.43 6.90 6.01 6.78 5.56 4.86 5.29 13.93%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 10/09/15 11/06/15 09/03/15 08/12/14 08/09/14 - - -
Price 2.13 3.55 3.64 3.31 2.90 0.00 0.00 -
P/RPS 1.32 1.58 1.64 1.52 1.53 0.00 0.00 -
P/EPS 11.48 13.39 14.17 13.91 14.42 0.00 0.00 -
EY 8.71 7.47 7.06 7.19 6.94 0.00 0.00 -
DY 5.26 4.11 3.32 2.64 2.43 0.00 0.00 -
P/NAPS 5.27 6.06 6.61 6.39 6.25 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