[BAUTO] YoY Annualized Quarter Result on 31-Jan-2018 [#3]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

12-Mar-2018

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

31-Jan-2018 [#3]

Profit Trend

QoQ- 30.29%

YoY- -14.42%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Annualized Quarter Result
Revenue	2,195,624	1,946,234	2,605,125	1,896,442	1,740,626	2,103,374	1,874,045	2.67%
YoY %	12.81%	-25.29%	37.37%	8.95%	-17.25%	12.24%	-	-
Horiz. %	117.16%	103.85%	139.01%	101.20%	92.88%	112.24%	100.00%	-
PBT	118,964	171,429	352,865	164,750	191,906	273,949	298,229	-14.18%
YoY %	-30.60%	-51.42%	114.18%	-14.15%	-29.95%	-8.14%	-	-
Horiz. %	39.89%	57.48%	118.32%	55.24%	64.35%	91.86%	100.00%	-
Tax	-31,378	-36,145	-75,753	-40,806	-48,161	-67,392	-77,549	-13.98%
YoY %	13.19%	52.29%	-85.64%	15.27%	28.54%	13.10%	-	-
Horiz. %	40.46%	46.61%	97.68%	52.62%	62.10%	86.90%	100.00%	-
NP	87,585	135,284	277,112	123,944	143,745	206,557	220,680	-14.26%
YoY %	-35.26%	-51.18%	123.58%	-13.78%	-30.41%	-6.40%	-	-
Horiz. %	39.69%	61.30%	125.57%	56.16%	65.14%	93.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	89,489	130,737	273,610	110,506	129,124	195,192	213,528	-13.48%
YoY %	-31.55%	-52.22%	147.60%	-14.42%	-33.85%	-8.59%	-	-
Horiz. %	41.91%	61.23%	128.14%	51.75%	60.47%	91.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.38%	21.08%	21.47%	24.77%	25.10%	24.60%	26.00%	-
YoY %	25.14%	-1.82%	-13.32%	-1.31%	2.03%	-5.38%	-	-
Horiz. %	101.46%	81.08%	82.58%	95.27%	96.54%	94.62%	100.00%	-
Total Cost	2,108,038	1,810,950	2,328,013	1,772,498	1,596,881	1,896,817	1,653,365	4.12%
YoY %	16.41%	-22.21%	31.34%	11.00%	-15.81%	14.72%	-	-
Horiz. %	127.50%	109.53%	140.80%	107.21%	96.58%	114.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	516,480	478,277	555,926	445,792	455,563	503,599	444,867	2.51%
YoY %	7.99%	-13.97%	24.71%	-2.14%	-9.54%	13.20%	-	-
Horiz. %	116.10%	107.51%	124.96%	100.21%	102.40%	113.20%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Dividend
Div	50,327	115,368	166,352	83,153	129,888	104,892	92,697	-9.67%
YoY %	-56.38%	-30.65%	100.06%	-35.98%	23.83%	13.16%	-	-
Horiz. %	54.29%	124.46%	179.46%	89.70%	140.12%	113.16%	100.00%	-
Div Payout %	56.24%	88.24%	60.80%	75.25%	100.59%	53.74%	43.41%	-
YoY %	-36.26%	45.13%	-19.20%	-25.19%	87.18%	23.80%	-	-
Horiz. %	129.56%	203.27%	140.06%	173.35%	231.72%	123.80%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Equity
Net Worth	516,480	478,277	555,926	445,792	455,563	503,599	444,867	2.51%
YoY %	7.99%	-13.97%	24.71%	-2.14%	-9.54%	13.20%	-	-
Horiz. %	116.10%	107.51%	124.96%	100.21%	102.40%	113.20%	100.00%	-
NOSH	1,163,927	1,163,538	1,162,973	1,160,383	1,146,071	1,140,140	808,409	6.25%
YoY %	0.03%	0.05%	0.22%	1.25%	0.52%	41.04%	-	-
Horiz. %	143.98%	143.93%	143.86%	143.54%	141.77%	141.04%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Ratio Analysis
NP Margin	3.99%	6.95%	10.64%	6.54%	8.26%	9.82%	11.78%	-
YoY %	-42.59%	-34.68%	62.69%	-20.82%	-15.89%	-16.64%	-	-
Horiz. %	33.87%	59.00%	90.32%	55.52%	70.12%	83.36%	100.00%	-
ROE	17.33%	27.34%	49.22%	24.79%	28.34%	38.76%	48.00%	-
YoY %	-36.61%	-44.45%	98.55%	-12.53%	-26.88%	-19.25%	-	-
Horiz. %	36.10%	56.96%	102.54%	51.65%	59.04%	80.75%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Per Share
RPS	189.05	167.57	224.46	164.21	151.88	184.48	231.82	-3.33%
YoY %	12.82%	-25.35%	36.69%	8.12%	-17.67%	-20.42%	-	-
Horiz. %	81.55%	72.28%	96.83%	70.84%	65.52%	79.58%	100.00%	-
EPS	7.71	11.25	23.57	9.59	11.27	17.12	26.41	-18.53%
YoY %	-31.47%	-52.27%	145.78%	-14.91%	-34.17%	-35.18%	-	-
Horiz. %	29.19%	42.60%	89.25%	36.31%	42.67%	64.82%	100.00%	-
DPS	4.33	9.93	14.33	7.20	11.33	9.20	11.47	-14.97%
YoY %	-56.39%	-30.70%	99.03%	-36.45%	23.15%	-19.79%	-	-
Horiz. %	37.75%	86.57%	124.93%	62.77%	98.78%	80.21%	100.00%	-
NAPS	0.4447	0.4118	0.479	0.386	0.3975	0.4417	0.5503	-3.48%
YoY %	7.99%	-14.03%	24.09%	-2.89%	-10.01%	-19.73%	-	-
Horiz. %	80.81%	74.83%	87.04%	70.14%	72.23%	80.27%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,160,383
RPS	187.51	166.21	222.48	161.96	148.65	179.63	160.05	2.67%
YoY %	12.82%	-25.29%	37.37%	8.95%	-17.25%	12.23%	-	-
Horiz. %	117.16%	103.85%	139.01%	101.19%	92.88%	112.23%	100.00%	-
EPS	7.64	11.17	23.37	9.44	11.03	16.67	18.24	-13.48%
YoY %	-31.60%	-52.20%	147.56%	-14.42%	-33.83%	-8.61%	-	-
Horiz. %	41.89%	61.24%	128.13%	51.75%	60.47%	91.39%	100.00%	-
DPS	4.30	9.85	14.21	7.10	11.09	8.96	7.92	-9.67%
YoY %	-56.35%	-30.68%	100.14%	-35.98%	23.77%	13.13%	-	-
Horiz. %	54.29%	124.37%	179.42%	89.65%	140.03%	113.13%	100.00%	-
NAPS	0.4411	0.4085	0.4748	0.3807	0.3891	0.4301	0.3799	2.51%
YoY %	7.98%	-13.96%	24.72%	-2.16%	-9.53%	13.21%	-	-
Horiz. %	116.11%	107.53%	124.98%	100.21%	102.42%	113.21%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/21	31/01/20	31/01/19	30/01/18	31/01/17	29/01/16	30/01/15	-
Price	1.36	1.85	2.19	2.24	2.10	2.17	3.31	-
P/RPS	0.72	1.10	0.98	1.36	1.38	1.18	1.43	-10.79%
YoY %	-34.55%	12.24%	-27.94%	-1.45%	16.95%	-17.48%	-	-
Horiz. %	50.35%	76.92%	68.53%	95.10%	96.50%	82.52%	100.00%	-
P/EPS	17.65	16.43	9.29	23.41	18.64	12.68	12.53	5.87%
YoY %	7.43%	76.86%	-60.32%	25.59%	47.00%	1.20%	-	-
Horiz. %	140.86%	131.13%	74.14%	186.83%	148.76%	101.20%	100.00%	-
EY	5.67	6.08	10.76	4.27	5.37	7.89	7.98	-5.53%
YoY %	-6.74%	-43.49%	151.99%	-20.48%	-31.94%	-1.13%	-	-
Horiz. %	71.05%	76.19%	134.84%	53.51%	67.29%	98.87%	100.00%	-
DY	3.19	5.37	6.54	3.21	5.40	4.24	3.46	-1.34%
YoY %	-40.60%	-17.89%	103.74%	-40.56%	27.36%	22.54%	-	-
Horiz. %	92.20%	155.20%	189.02%	92.77%	156.07%	122.54%	100.00%	-
P/NAPS	3.06	4.49	4.57	5.80	5.28	4.91	6.01	-10.63%
YoY %	-31.85%	-1.75%	-21.21%	9.85%	7.54%	-18.30%	-	-
Horiz. %	50.92%	74.71%	76.04%	96.51%	87.85%	81.70%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Price Multiplier on Announcement Date
Date	10/03/21	16/03/20	13/03/19	12/03/18	14/03/17	11/03/16	09/03/15	-
Price	1.35	1.48	2.24	2.02	2.04	2.19	3.64	-
P/RPS	0.71	0.88	1.00	1.23	1.34	1.19	1.57	-12.37%
YoY %	-19.32%	-12.00%	-18.70%	-8.21%	12.61%	-24.20%	-	-
Horiz. %	45.22%	56.05%	63.69%	78.34%	85.35%	75.80%	100.00%	-
P/EPS	17.52	13.15	9.50	21.11	18.11	12.79	13.78	4.07%
YoY %	33.23%	38.42%	-55.00%	16.57%	41.59%	-7.18%	-	-
Horiz. %	127.14%	95.43%	68.94%	153.19%	131.42%	92.82%	100.00%	-
EY	5.71	7.61	10.52	4.74	5.52	7.82	7.26	-3.92%
YoY %	-24.97%	-27.66%	121.94%	-14.13%	-29.41%	7.71%	-	-
Horiz. %	78.65%	104.82%	144.90%	65.29%	76.03%	107.71%	100.00%	-
DY	3.21	6.71	6.40	3.56	5.56	4.20	3.15	0.31%
YoY %	-52.16%	4.84%	79.78%	-35.97%	32.38%	33.33%	-	-
Horiz. %	101.90%	213.02%	203.17%	113.02%	176.51%	133.33%	100.00%	-
P/NAPS	3.04	3.59	4.68	5.23	5.13	4.96	6.61	-12.13%
YoY %	-15.32%	-23.29%	-10.52%	1.95%	3.43%	-24.96%	-	-
Horiz. %	45.99%	54.31%	70.80%	79.12%	77.61%	75.04%	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

MQ Trading Signals

No trading signals available.

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 >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

330

MPI

MALAYSIAN PACIFIC INDUSTRIES

321

HLIND

HONG LEONG INDUSTRIES BHD

315

YTLPOWR

YTL POWER INTERNATIONAL BHD

166

MYEG

MY E.G. SERVICES BHD

150

SAPNRG

SAPURA ENERGY BERHAD

125

PBBANK

PUBLIC BANK BHD

110

MAYBANK

MALAYAN BANKING BHD

110

CAPITALA

CAPITAL A BERHAD

109

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

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