[BAUTO] YoY Annualized Quarter Result on 30-Apr-2019 [#4]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

12-Jun-2019

Admission Sponsor

Sponsor

Financial Year

30-Apr-2019

Quarter

30-Apr-2019 [#4]

Profit Trend

QoQ- -3.05%

YoY- 89.38%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Annualized Quarter Result
Revenue	2,325,121	2,287,915	1,759,036	2,492,121	1,992,926	1,659,502	2,095,391	1.74%
YoY %	1.63%	30.07%	-29.42%	25.05%	20.09%	-20.80%	-	-
Horiz. %	110.96%	109.19%	83.95%	118.93%	95.11%	79.20%	100.00%	-
PBT	218,570	172,693	131,771	342,257	197,234	176,570	278,257	-3.94%
YoY %	26.57%	31.06%	-61.50%	73.53%	11.70%	-36.54%	-	-
Horiz. %	78.55%	62.06%	47.36%	123.00%	70.88%	63.46%	100.00%	-
Tax	-59,741	-41,134	-28,252	-74,235	-46,116	-43,110	-67,897	-2.10%
YoY %	-45.24%	-45.60%	61.94%	-60.97%	-6.97%	36.51%	-	-
Horiz. %	87.99%	60.58%	41.61%	109.33%	67.92%	63.49%	100.00%	-
NP	158,829	131,559	103,519	268,022	151,118	133,460	210,360	-4.57%
YoY %	20.73%	27.09%	-61.38%	77.36%	13.23%	-36.56%	-	-
Horiz. %	75.50%	62.54%	49.21%	127.41%	71.84%	63.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	155,721	133,944	100,512	265,265	140,067	119,054	197,629	-3.89%
YoY %	16.26%	33.26%	-62.11%	89.38%	17.65%	-39.76%	-	-
Horiz. %	78.79%	67.78%	50.86%	134.22%	70.87%	60.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.33%	23.82%	21.44%	21.69%	23.38%	24.42%	24.40%	-
YoY %	14.74%	11.10%	-1.15%	-7.23%	-4.26%	0.08%	-	-
Horiz. %	112.01%	97.62%	87.87%	88.89%	95.82%	100.08%	100.00%	-
Total Cost	2,166,292	2,156,356	1,655,517	2,224,099	1,841,808	1,526,042	1,885,031	2.34%
YoY %	0.46%	30.25%	-25.56%	20.76%	20.69%	-19.04%	-	-
Horiz. %	114.92%	114.39%	87.82%	117.99%	97.71%	80.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	634,319	567,125	469,636	566,378	474,896	443,266	529,439	3.05%
YoY %	11.85%	20.76%	-17.08%	19.26%	7.14%	-16.28%	-	-
Horiz. %	119.81%	107.12%	88.70%	106.98%	89.70%	83.72%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Dividend
Div	101,691	75,492	86,582	246,579	120,080	133,749	192,876	-10.11%
YoY %	34.70%	-12.81%	-64.89%	105.35%	-10.22%	-30.66%	-	-
Horiz. %	52.72%	39.14%	44.89%	127.84%	62.26%	69.34%	100.00%	-
Div Payout %	65.30%	56.36%	86.14%	92.96%	85.73%	112.34%	97.60%	-
YoY %	15.86%	-34.57%	-7.34%	8.43%	-23.69%	15.10%	-	-
Horiz. %	66.91%	57.75%	88.26%	95.25%	87.84%	115.10%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Equity
Net Worth	634,319	567,125	469,636	566,378	474,896	443,266	529,439	3.05%
YoY %	11.85%	20.76%	-17.08%	19.26%	7.14%	-16.28%	-	-
Horiz. %	119.81%	107.12%	88.70%	106.98%	89.70%	83.72%	100.00%	-
NOSH	1,163,959	1,163,927	1,163,549	1,163,153	1,161,425	1,148,061	1,141,279	0.32%
YoY %	0.00%	0.03%	0.03%	0.15%	1.16%	0.59%	-	-
Horiz. %	101.99%	101.98%	101.95%	101.92%	101.77%	100.59%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Ratio Analysis
NP Margin	6.83%	5.75%	5.88%	10.75%	7.58%	8.04%	10.04%	-
YoY %	18.78%	-2.21%	-45.30%	41.82%	-5.72%	-19.92%	-	-
Horiz. %	68.03%	57.27%	58.57%	107.07%	75.50%	80.08%	100.00%	-
ROE	24.55%	23.62%	21.40%	46.84%	29.49%	26.86%	37.33%	-
YoY %	3.94%	10.37%	-54.31%	58.83%	9.79%	-28.05%	-	-
Horiz. %	65.76%	63.27%	57.33%	125.48%	79.00%	71.95%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Per Share
RPS	200.06	196.99	151.36	214.77	172.60	144.55	183.60	1.44%
YoY %	1.56%	30.15%	-29.52%	24.43%	19.41%	-21.27%	-	-
Horiz. %	108.97%	107.29%	82.44%	116.98%	94.01%	78.73%	100.00%	-
EPS	13.40	11.53	8.65	22.86	12.13	10.37	17.32	-4.18%
YoY %	16.22%	33.29%	-62.16%	88.46%	16.97%	-40.13%	-	-
Horiz. %	77.37%	66.57%	49.94%	131.99%	70.03%	59.87%	100.00%	-
DPS	8.75	6.50	7.45	21.25	10.40	11.65	16.90	-10.38%
YoY %	34.62%	-12.75%	-64.94%	104.33%	-10.73%	-31.07%	-	-
Horiz. %	51.78%	38.46%	44.08%	125.74%	61.54%	68.93%	100.00%	-
NAPS	0.5458	0.4883	0.4041	0.4881	0.4113	0.3861	0.4639	2.74%
YoY %	11.78%	20.84%	-17.21%	18.67%	6.53%	-16.77%	-	-
Horiz. %	117.65%	105.26%	87.11%	105.22%	88.66%	83.23%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,163,153
RPS	198.57	195.39	150.23	212.83	170.20	141.72	178.95	1.74%
YoY %	1.63%	30.06%	-29.41%	25.05%	20.10%	-20.80%	-	-
Horiz. %	110.96%	109.19%	83.95%	118.93%	95.11%	79.20%	100.00%	-
EPS	13.30	11.44	8.58	22.65	11.96	10.17	16.88	-3.89%
YoY %	16.26%	33.33%	-62.12%	89.38%	17.60%	-39.75%	-	-
Horiz. %	78.79%	67.77%	50.83%	134.18%	70.85%	60.25%	100.00%	-
DPS	8.68	6.45	7.39	21.06	10.26	11.42	16.47	-10.12%
YoY %	34.57%	-12.72%	-64.91%	105.26%	-10.16%	-30.66%	-	-
Horiz. %	52.70%	39.16%	44.87%	127.87%	62.30%	69.34%	100.00%	-
NAPS	0.5417	0.4843	0.4011	0.4837	0.4056	0.3786	0.4522	3.05%
YoY %	11.85%	20.74%	-17.08%	19.26%	7.13%	-16.28%	-	-
Horiz. %	119.79%	107.10%	88.70%	106.97%	89.69%	83.72%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/22	30/04/21	30/04/20	30/04/19	30/04/18	28/04/17	29/04/16	-
Price	1.77	1.48	1.36	2.40	2.22	2.15	2.20	-
P/RPS	0.88	0.75	0.90	1.12	1.29	1.49	1.20	-5.03%
YoY %	17.33%	-16.67%	-19.64%	-13.18%	-13.42%	24.17%	-	-
Horiz. %	73.33%	62.50%	75.00%	93.33%	107.50%	124.17%	100.00%	-
P/EPS	13.21	12.83	15.73	10.50	18.30	20.73	12.70	0.65%
YoY %	2.96%	-18.44%	49.81%	-42.62%	-11.72%	63.23%	-	-
Horiz. %	104.02%	101.02%	123.86%	82.68%	144.09%	163.23%	100.00%	-
EY	7.57	7.79	6.36	9.53	5.46	4.82	7.87	-0.64%
YoY %	-2.82%	22.48%	-33.26%	74.54%	13.28%	-38.75%	-	-
Horiz. %	96.19%	98.98%	80.81%	121.09%	69.38%	61.25%	100.00%	-
DY	4.94	4.39	5.48	8.85	4.68	5.42	7.68	-7.08%
YoY %	12.53%	-19.89%	-38.08%	89.10%	-13.65%	-29.43%	-	-
Horiz. %	64.32%	57.16%	71.35%	115.23%	60.94%	70.57%	100.00%	-
P/NAPS	3.24	3.03	3.37	4.92	5.40	5.57	4.74	-6.14%
YoY %	6.93%	-10.09%	-31.50%	-8.89%	-3.05%	17.51%	-	-
Horiz. %	68.35%	63.92%	71.10%	103.80%	113.92%	117.51%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Price Multiplier on Announcement Date
Date	13/06/22	18/06/21	11/06/20	12/06/19	12/06/18	13/06/17	13/06/16	-
Price	1.78	1.48	1.62	2.40	2.33	2.02	2.28	-
P/RPS	0.89	0.75	1.07	1.12	1.35	1.40	1.24	-5.37%
YoY %	18.67%	-29.91%	-4.46%	-17.04%	-3.57%	12.90%	-	-
Horiz. %	71.77%	60.48%	86.29%	90.32%	108.87%	112.90%	100.00%	-
P/EPS	13.28	12.83	18.73	10.50	19.21	19.48	13.17	0.13%
YoY %	3.51%	-31.50%	78.38%	-45.34%	-1.39%	47.91%	-	-
Horiz. %	100.84%	97.42%	142.22%	79.73%	145.86%	147.91%	100.00%	-
EY	7.53	7.79	5.34	9.53	5.21	5.13	7.59	-0.13%
YoY %	-3.34%	45.88%	-43.97%	82.92%	1.56%	-32.41%	-	-
Horiz. %	99.21%	102.64%	70.36%	125.56%	68.64%	67.59%	100.00%	-
DY	4.92	4.39	4.60	8.85	4.46	5.77	7.41	-6.59%
YoY %	12.07%	-4.57%	-48.02%	98.43%	-22.70%	-22.13%	-	-
Horiz. %	66.40%	59.24%	62.08%	119.43%	60.19%	77.87%	100.00%	-
P/NAPS	3.26	3.03	4.01	4.92	5.66	5.23	4.91	-6.59%
YoY %	7.59%	-24.44%	-18.50%	-13.07%	8.22%	6.52%	-	-
Horiz. %	66.40%	61.71%	81.67%	100.20%	115.27%	106.52%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 23 April 2024

MQ Trader

MQ Trading Signals

2024-04-23 16:55:00

EMA 5

5 Mins

SELL

2024-04-23 16:40:00

EMA 5

5 Mins

BUY

2024-04-23 16:20:00

EMA 5

5 Mins

SELL

2024-04-23 16:15:00

EMA 5

5 Mins

BUY

2024-04-23 15:40:00

EMA 5

5 Mins

SELL

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 >

SAPNRG

SAPURA ENERGY BERHAD

1000

OPENSYS

OPENSYS (M) BHD

913

PTRANS

PERAK TRANSIT BERHAD

619

MPI

MALAYSIAN PACIFIC INDUSTRIES

595

HLIND

HONG LEONG INDUSTRIES BHD

581

YTLPOWR

YTL POWER INTERNATIONAL BHD

438

GENTING

GENTING BHD

400

DNEX

DAGANG NEXCHANGE BERHAD

392

MAYBANK

MALAYAN BANKING BHD

350

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

346

Daily Stocks

HSI-HSY

0.04

-0.07

161,799,500

TOPMIX

0.42

+0.11

124,866,200

INGENIEU

0.135

-0.005

110,655,000

HSI-CVM

0.20

+0.045

105,405,900

SAPNRG

0.045

0.00

94,250,200

HSI-HUE

0.09

-0.03

72,535,900

HSI-CVH

0.32

+0.075

57,438,600

FITTERS

0.05

0.00

55,450,700

BPURI

0.075

0.00

47,535,700

HSI-CVA

0.125

+0.03

45,553,400

More active Stocks

NESTLE

126.40

+1.70

187,200

DLADY

33.50

+0.40

14,000

ALLIANZ

21.44

+0.34

25,700

PIE

5.90

+0.25

5,302,000

AJI

19.16

+0.22

26,300

LPI

12.12

+0.20

78,400

SHANG

2.43

+0.17

3,845,100

GREATEC

4.57

+0.14

2,111,900

UWC

3.06

+0.14

1,375,700

HSI-CVL

0.37

+0.14

1,011,100

More gainer Stocks

MPI

29.98

-0.36

78,900

HSI-HS4

0.48

-0.24

36,000

NVIDIA-C1

3.96

-0.24

4,900

MSC

2.82

-0.19

3,101,700

BAT

8.21

-0.17

495,700

PENTA

4.14

-0.16

4,065,700

HSI-HUN

0.34

-0.155

1,637,000

VITROX

7.57

-0.15

482,000

KLK

22.76

-0.14

1,218,000

HLIND

10.58

-0.14

37,700

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