[BAUTO] QoQ TTM Result on 31-Oct-2017 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
08-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- -8.58%
YoY- -45.45%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 2,087,094 1,992,926 1,776,364 1,555,650 1,557,114 1,659,502 1,840,182 8.78%
PBT 232,755 197,234 156,203 137,938 149,720 176,570 217,199 4.73%
Tax -53,202 -46,116 -37,594 -35,197 -37,351 -43,110 -53,609 -0.50%
NP 179,553 151,118 118,609 102,741 112,369 133,460 163,590 6.42%
-
NP to SH 170,138 140,067 105,091 89,724 98,150 119,054 148,461 9.53%
-
Tax Rate 22.86% 23.38% 24.07% 25.52% 24.95% 24.42% 24.68% -
Total Cost 1,907,541 1,841,808 1,657,755 1,452,909 1,444,745 1,526,042 1,676,592 9.01%
-
Net Worth 474,137 474,896 445,792 427,915 427,002 444,335 455,672 2.69%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 131,715 120,019 98,539 103,500 116,640 133,674 211,876 -27.22%
Div Payout % 77.42% 85.69% 93.77% 115.35% 118.84% 112.28% 142.72% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 474,137 474,896 445,792 427,915 427,002 444,335 455,672 2.69%
NOSH 1,162,008 1,161,425 1,160,383 1,150,310 1,154,685 1,150,829 1,146,347 0.91%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 8.60% 7.58% 6.68% 6.60% 7.22% 8.04% 8.89% -
ROE 35.88% 29.49% 23.57% 20.97% 22.99% 26.79% 32.58% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 179.82 172.60 153.81 135.24 134.85 144.20 160.53 7.88%
EPS 14.66 12.13 9.10 7.80 8.50 10.35 12.95 8.64%
DPS 11.40 10.40 8.55 9.00 10.15 11.65 18.50 -27.65%
NAPS 0.4085 0.4113 0.386 0.372 0.3698 0.3861 0.3975 1.84%
Adjusted Per Share Value based on latest NOSH - 1,150,310
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 178.24 170.20 151.71 132.86 132.98 141.72 157.16 8.77%
EPS 14.53 11.96 8.97 7.66 8.38 10.17 12.68 9.53%
DPS 11.25 10.25 8.42 8.84 9.96 11.42 18.09 -27.20%
NAPS 0.4049 0.4056 0.3807 0.3654 0.3647 0.3795 0.3892 2.67%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 2.18 2.22 2.24 2.04 1.96 2.15 2.10 -
P/RPS 1.21 1.29 1.46 1.51 1.45 1.49 1.31 -5.16%
P/EPS 14.87 18.30 24.62 26.15 23.06 20.78 16.22 -5.64%
EY 6.72 5.46 4.06 3.82 4.34 4.81 6.17 5.87%
DY 5.23 4.68 3.82 4.41 5.18 5.42 8.81 -29.43%
P/NAPS 5.34 5.40 5.80 5.48 5.30 5.57 5.28 0.75%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 13/09/18 12/06/18 12/03/18 08/12/17 11/09/17 13/06/17 14/03/17 -
Price 2.07 2.33 2.02 2.15 2.14 2.02 2.04 -
P/RPS 1.15 1.35 1.31 1.59 1.59 1.40 1.27 -6.41%
P/EPS 14.12 19.21 22.20 27.56 25.18 19.53 15.75 -7.04%
EY 7.08 5.21 4.50 3.63 3.97 5.12 6.35 7.54%
DY 5.51 4.46 4.23 4.19 4.74 5.77 9.07 -28.33%
P/NAPS 5.07 5.66 5.23 5.78 5.79 5.23 5.13 -0.78%

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