[BAUTO] YoY Annualized Quarter Result on 31-Jan-2016 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
11-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- -7.29%
YoY- -8.59%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 2,605,125 1,896,442 1,740,626 2,103,374 1,874,045 1,405,197 874,810 19.93%
PBT 352,865 164,750 191,906 273,949 298,229 156,230 49,850 38.54%
Tax -75,753 -40,806 -48,161 -67,392 -77,549 -40,788 -13,642 33.05%
NP 277,112 123,944 143,745 206,557 220,680 115,442 36,208 40.35%
-
NP to SH 273,610 110,506 129,124 195,192 213,528 112,341 36,700 39.74%
-
Tax Rate 21.47% 24.77% 25.10% 24.60% 26.00% 26.11% 27.37% -
Total Cost 2,328,013 1,772,498 1,596,881 1,896,817 1,653,365 1,289,754 838,602 18.54%
-
Net Worth 555,926 445,792 455,563 503,599 444,867 271,029 0 -
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 166,352 83,153 129,888 104,892 92,697 17,321 - -
Div Payout % 60.80% 75.25% 100.59% 53.74% 43.41% 15.42% - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 555,926 445,792 455,563 503,599 444,867 271,029 0 -
NOSH 1,162,973 1,160,383 1,146,071 1,140,140 808,409 742,343 720,549 8.30%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 10.64% 6.54% 8.26% 9.82% 11.78% 8.22% 4.14% -
ROE 49.22% 24.79% 28.34% 38.76% 48.00% 41.45% 0.00% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 224.46 164.21 151.88 184.48 231.82 189.29 121.41 10.77%
EPS 23.57 9.59 11.27 17.12 26.41 15.13 5.09 29.08%
DPS 14.33 7.20 11.33 9.20 11.47 2.33 0.00 -
NAPS 0.479 0.386 0.3975 0.4417 0.5503 0.3651 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,142,444
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 222.48 161.96 148.65 179.63 160.05 120.01 74.71 19.93%
EPS 23.37 9.44 11.03 16.67 18.24 9.59 3.13 39.78%
DPS 14.21 7.10 11.09 8.96 7.92 1.48 0.00 -
NAPS 0.4748 0.3807 0.3891 0.4301 0.3799 0.2315 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 - -
Price 2.19 2.24 2.10 2.17 3.31 1.93 0.00 -
P/RPS 0.98 1.36 1.38 1.18 1.43 1.02 0.00 -
P/EPS 9.29 23.41 18.64 12.68 12.53 12.75 0.00 -
EY 10.76 4.27 5.37 7.89 7.98 7.84 0.00 -
DY 6.54 3.21 5.40 4.24 3.46 1.21 0.00 -
P/NAPS 4.57 5.80 5.28 4.91 6.01 5.29 0.00 -
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 13/03/19 12/03/18 14/03/17 11/03/16 09/03/15 10/03/14 - -
Price 2.24 2.02 2.04 2.19 3.64 1.86 0.00 -
P/RPS 1.00 1.23 1.34 1.19 1.57 0.98 0.00 -
P/EPS 9.50 21.11 18.11 12.79 13.78 12.29 0.00 -
EY 10.52 4.74 5.52 7.82 7.26 8.14 0.00 -
DY 6.40 3.56 5.56 4.20 3.15 1.25 0.00 -
P/NAPS 4.68 5.23 5.13 4.96 6.61 5.09 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