[BAUTO] QoQ TTM Result on 31-Oct-2019 [#2]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

10-Dec-2019

Admission Sponsor

Sponsor

Financial Year

30-Apr-2020

Quarter

31-Oct-2019 [#2]

Profit Trend

QoQ- -20.16%

YoY- -4.45%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
TTM Result
Revenue	1,672,886	1,759,036	1,997,953	2,308,620	2,541,769	2,492,121	2,524,438	-24.00%
YoY %	-4.90%	-11.96%	-13.46%	-9.17%	1.99%	-1.28%	-	-
Horiz. %	66.27%	69.68%	79.14%	91.45%	100.69%	98.72%	100.00%	-
PBT	79,849	131,771	206,180	274,654	340,050	342,257	338,320	-61.84%
YoY %	-39.40%	-36.09%	-24.93%	-19.23%	-0.64%	1.16%	-	-
Horiz. %	23.60%	38.95%	60.94%	81.18%	100.51%	101.16%	100.00%	-
Tax	-19,216	-28,252	-44,529	-59,763	-72,148	-74,235	-72,326	-58.70%
YoY %	31.98%	36.55%	25.49%	17.17%	2.81%	-2.64%	-	-
Horiz. %	26.57%	39.06%	61.57%	82.63%	99.75%	102.64%	100.00%	-
NP	60,633	103,519	161,651	214,891	267,902	268,022	265,994	-62.71%
YoY %	-41.43%	-35.96%	-24.78%	-19.79%	-0.04%	0.76%	-	-
Horiz. %	22.79%	38.92%	60.77%	80.79%	100.72%	100.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,242	100,512	158,110	211,973	265,502	265,265	262,395	-62.95%
YoY %	-41.06%	-36.43%	-25.41%	-20.16%	0.09%	1.09%	-	-
Horiz. %	22.58%	38.31%	60.26%	80.78%	101.18%	101.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.07%	21.44%	21.60%	21.76%	21.22%	21.69%	21.38%	-
YoY %	12.27%	-0.74%	-0.74%	2.54%	-2.17%	1.45%	-	-
Horiz. %	112.58%	100.28%	101.03%	101.78%	99.25%	101.45%	100.00%	-
Total Cost	1,612,253	1,655,517	1,836,302	2,093,729	2,273,867	2,224,099	2,258,444	-20.14%
YoY %	-2.61%	-9.85%	-12.30%	-7.92%	2.24%	-1.52%	-	-
Horiz. %	71.39%	73.30%	81.31%	92.71%	100.68%	98.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	480,910	469,636	478,277	482,361	498,647	566,378	555,926	-9.21%
YoY %	2.40%	-1.81%	-0.85%	-3.27%	-11.96%	1.88%	-	-
Horiz. %	86.51%	84.48%	86.03%	86.77%	89.70%	101.88%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Dividend
Div	54,507	86,420	208,259	243,645	255,333	246,627	182,519	-55.35%
YoY %	-36.93%	-58.50%	-14.52%	-4.58%	3.53%	35.12%	-	-
Horiz. %	29.86%	47.35%	114.10%	133.49%	139.89%	135.12%	100.00%	-
Div Payout %	92.01%	85.98%	131.72%	114.94%	96.17%	92.97%	69.56%	-
YoY %	7.01%	-34.73%	14.60%	19.52%	3.44%	33.65%	-	-
Horiz. %	132.27%	123.61%	189.36%	165.24%	138.25%	133.65%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Equity
Net Worth	480,910	469,636	478,277	482,361	498,647	566,378	555,926	-9.21%
YoY %	2.40%	-1.81%	-0.85%	-3.27%	-11.96%	1.88%	-	-
Horiz. %	86.51%	84.48%	86.03%	86.77%	89.70%	101.88%	100.00%	-
NOSH	1,163,549	1,163,549	1,163,538	1,158,409	1,163,349	1,163,153	1,162,973	0.03%
YoY %	0.00%	0.00%	0.44%	-0.42%	0.02%	0.02%	-	-
Horiz. %	100.05%	100.05%	100.05%	99.61%	100.03%	100.02%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Ratio Analysis
NP Margin	3.62%	5.88%	8.09%	9.31%	10.54%	10.75%	10.54%	-
YoY %	-38.44%	-27.32%	-13.10%	-11.67%	-1.95%	1.99%	-	-
Horiz. %	34.35%	55.79%	76.76%	88.33%	100.00%	101.99%	100.00%	-
ROE	12.32%	21.40%	33.06%	43.94%	53.24%	46.84%	47.20%	-
YoY %	-42.43%	-35.27%	-24.76%	-17.47%	13.66%	-0.76%	-	-
Horiz. %	26.10%	45.34%	70.04%	93.09%	112.80%	99.24%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Per Share
RPS	143.94	151.36	172.03	199.29	218.98	214.77	217.51	-24.07%
YoY %	-4.90%	-12.02%	-13.68%	-8.99%	1.96%	-1.26%	-	-
Horiz. %	66.18%	69.59%	79.09%	91.62%	100.68%	98.74%	100.00%	-
EPS	5.10	8.65	13.61	18.30	22.87	22.86	22.61	-62.97%
YoY %	-41.04%	-36.44%	-25.63%	-19.98%	0.04%	1.11%	-	-
Horiz. %	22.56%	38.26%	60.19%	80.94%	101.15%	101.11%	100.00%	-
DPS	4.70	7.45	17.95	21.00	22.00	21.25	15.75	-55.37%
YoY %	-36.91%	-58.50%	-14.52%	-4.55%	3.53%	34.92%	-	-
Horiz. %	29.84%	47.30%	113.97%	133.33%	139.68%	134.92%	100.00%	-
NAPS	0.4138	0.4041	0.4118	0.4164	0.4296	0.4881	0.479	-9.30%
YoY %	2.40%	-1.87%	-1.10%	-3.07%	-11.99%	1.90%	-	-
Horiz. %	86.39%	84.36%	85.97%	86.93%	89.69%	101.90%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,158,409
RPS	142.87	150.23	170.63	197.16	217.07	212.83	215.59	-24.00%
YoY %	-4.90%	-11.96%	-13.46%	-9.17%	1.99%	-1.28%	-	-
Horiz. %	66.27%	69.68%	79.15%	91.45%	100.69%	98.72%	100.00%	-
EPS	5.06	8.58	13.50	18.10	22.67	22.65	22.41	-62.95%
YoY %	-41.03%	-36.44%	-25.41%	-20.16%	0.09%	1.07%	-	-
Horiz. %	22.58%	38.29%	60.24%	80.77%	101.16%	101.07%	100.00%	-
DPS	4.66	7.38	17.79	20.81	21.81	21.06	15.59	-55.32%
YoY %	-36.86%	-58.52%	-14.51%	-4.59%	3.56%	35.09%	-	-
Horiz. %	29.89%	47.34%	114.11%	133.48%	139.90%	135.09%	100.00%	-
NAPS	0.4107	0.4011	0.4085	0.4119	0.4259	0.4837	0.4748	-9.22%
YoY %	2.39%	-1.81%	-0.83%	-3.29%	-11.95%	1.87%	-	-
Horiz. %	86.50%	84.48%	86.04%	86.75%	89.70%	101.87%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	-
Price	1.41	1.36	1.85	2.28	2.55	2.40	2.19	-
P/RPS	0.98	0.90	1.08	1.14	1.16	1.12	1.01	-1.99%
YoY %	8.89%	-16.67%	-5.26%	-1.72%	3.57%	10.89%	-	-
Horiz. %	97.03%	89.11%	106.93%	112.87%	114.85%	110.89%	100.00%	-
P/EPS	27.66	15.73	13.59	12.46	11.15	10.50	9.69	101.35%
YoY %	75.84%	15.75%	9.07%	11.75%	6.19%	8.36%	-	-
Horiz. %	285.45%	162.33%	140.25%	128.59%	115.07%	108.36%	100.00%	-
EY	3.62	6.36	7.36	8.03	8.97	9.53	10.32	-50.29%
YoY %	-43.08%	-13.59%	-8.34%	-10.48%	-5.88%	-7.66%	-	-
Horiz. %	35.08%	61.63%	71.32%	77.81%	86.92%	92.34%	100.00%	-
DY	3.33	5.48	9.70	9.21	8.63	8.85	7.19	-40.16%
YoY %	-39.23%	-43.51%	5.32%	6.72%	-2.49%	23.09%	-	-
Horiz. %	46.31%	76.22%	134.91%	128.09%	120.03%	123.09%	100.00%	-
P/NAPS	3.41	3.37	4.49	5.48	5.94	4.92	4.57	-17.74%
YoY %	1.19%	-24.94%	-18.07%	-7.74%	20.73%	7.66%	-	-
Horiz. %	74.62%	73.74%	98.25%	119.91%	129.98%	107.66%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Price Multiplier on Announcement Date
Date	10/09/20	11/06/20	16/03/20	10/12/19	13/09/19	12/06/19	13/03/19	-
Price	1.41	1.62	1.48	2.15	2.39	2.40	2.24	-
P/RPS	0.98	1.07	0.86	1.08	1.09	1.12	1.03	-3.26%
YoY %	-8.41%	24.42%	-20.37%	-0.92%	-2.68%	8.74%	-	-
Horiz. %	95.15%	103.88%	83.50%	104.85%	105.83%	108.74%	100.00%	-
P/EPS	27.66	18.73	10.87	11.75	10.45	10.50	9.91	98.36%
YoY %	47.68%	72.31%	-7.49%	12.44%	-0.48%	5.95%	-	-
Horiz. %	279.11%	189.00%	109.69%	118.57%	105.45%	105.95%	100.00%	-
EY	3.62	5.34	9.20	8.51	9.57	9.53	10.09	-49.54%
YoY %	-32.21%	-41.96%	8.11%	-11.08%	0.42%	-5.55%	-	-
Horiz. %	35.88%	52.92%	91.18%	84.34%	94.85%	94.45%	100.00%	-
DY	3.33	4.60	12.13	9.77	9.21	8.85	7.03	-39.26%
YoY %	-27.61%	-62.08%	24.16%	6.08%	4.07%	25.89%	-	-
Horiz. %	47.37%	65.43%	172.55%	138.98%	131.01%	125.89%	100.00%	-
P/NAPS	3.41	4.01	3.59	5.16	5.56	4.92	4.68	-19.04%
YoY %	-14.96%	11.70%	-30.43%	-7.19%	13.01%	5.13%	-	-
Horiz. %	72.86%	85.68%	76.71%	110.26%	118.80%	105.13%	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 - 30 April 2024

MQ Trader

MQ Trading Signals

2024-05-02 12:20:00

EMA 5

10 Mins

SELL

2024-05-02 11:30:00

EMA 5

5 Mins

SELL

2024-05-02 10:25:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-02 10:25:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-02 09:30:00

ADX

10 Mins

BUY

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

PTRANS

PERAK TRANSIT BERHAD

348

MPI

MALAYSIAN PACIFIC INDUSTRIES

342

HLIND

HONG LEONG INDUSTRIES BHD

334

YTLPOWR

YTL POWER INTERNATIONAL BHD

267

MYEG

MY E.G. SERVICES BHD

243

CAPITALA

CAPITAL A BERHAD

204

PBBANK

PUBLIC BANK BHD

176

MAYBANK

MALAYAN BANKING BHD

163

SAPNRG

SAPURA ENERGY BERHAD

161

Daily Stocks

HSI-CVZ

0.22

+0.05

236,776,100

HSI-HUF

0.05

-0.035

225,631,100

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

MYEG

0.915

-0.02

55,788,500

HSI-HUQ

0.065

-0.03

52,210,300

ICONIC-WA

0.04

-0.005

52,113,000

BPURI

0.07

-0.005

49,223,300

TOPGLOV

0.88

0.00

40,711,500

More active Stocks

DLADY

33.68

+0.82

18,200

NESTLE

127.90

+0.70

56,200

GESHEN

4.30

+0.41

533,000

HSI-CXJ

0.50

+0.31

10,000

ALLIANZ

21.34

+0.30

53,500

LPI

12.28

+0.28

189,800

CVIEW

1.52

+0.24

219,500

ATECH

2.99

+0.23

2,816,800

RCECAP

2.98

+0.21

2,299,900

F&N

31.80

+0.20

176,900

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

HSI-HS6

0.67

-0.14

1,400

UWC

2.96

-0.12

1,636,800

CRESNDO

3.48

-0.12

434,600

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

MASTER

3.67

-0.10

13,500

HSI-HS5

0.335

-0.095

400,000

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