[BAUTO] YoY Annual (Unaudited) Result on 30-Apr-2014 [#4]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
11-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
YoY- 160.24%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 1,659,502 2,095,391 1,830,443 1,448,873 1,064,349 11.73%
PBT 176,570 278,257 298,971 181,583 69,224 26.35%
Tax -43,110 -67,897 -79,486 -45,860 -17,211 25.78%
NP 133,460 210,360 219,485 135,723 52,013 26.54%
-
NP to SH 119,054 197,629 212,374 132,359 50,861 23.67%
-
Tax Rate 24.42% 24.40% 26.59% 25.26% 24.86% -
Total Cost 1,526,042 1,885,031 1,610,958 1,313,150 1,012,336 10.79%
-
Net Worth 443,266 529,439 336,719 324,529 158,922 29.20%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div 133,749 192,876 118,232 39,798 - -
Div Payout % 112.34% 97.60% 55.67% 30.07% - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 443,266 529,439 336,719 324,529 158,922 29.20%
NOSH 1,148,061 1,141,279 809,812 758,069 720,410 12.34%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 8.04% 10.04% 11.99% 9.37% 4.89% -
ROE 26.86% 37.33% 63.07% 40.78% 32.00% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 144.55 183.60 226.03 191.13 147.74 -0.54%
EPS 10.37 17.32 18.74 17.46 7.06 10.08%
DPS 11.65 16.90 14.60 5.25 0.00 -
NAPS 0.3861 0.4639 0.4158 0.4281 0.2206 15.00%
Adjusted Per Share Value based on latest NOSH - 805,745
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 141.72 178.95 156.32 123.74 90.90 11.73%
EPS 10.17 16.88 18.14 11.30 4.34 23.70%
DPS 11.42 16.47 10.10 3.40 0.00 -
NAPS 0.3786 0.4522 0.2876 0.2772 0.1357 29.21%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 - -
Price 2.15 2.20 4.04 2.08 0.00 -
P/RPS 1.49 1.20 1.79 1.09 0.00 -
P/EPS 20.73 12.70 15.41 11.91 0.00 -
EY 4.82 7.87 6.49 8.39 0.00 -
DY 5.42 7.68 3.61 2.52 0.00 -
P/NAPS 5.57 4.74 9.72 4.86 0.00 -
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 13/06/17 13/06/16 11/06/15 11/06/14 - -
Price 2.02 2.28 3.55 2.31 0.00 -
P/RPS 1.40 1.24 1.57 1.21 0.00 -
P/EPS 19.48 13.17 13.54 13.23 0.00 -
EY 5.13 7.59 7.39 7.56 0.00 -
DY 5.77 7.41 4.11 2.27 0.00 -
P/NAPS 5.23 4.91 8.54 5.40 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