[BAUTO] YoY Annualized Quarter Result on 31-Jul-2014 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
08-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- 69.54%
YoY- 115.05%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 1,564,912 1,974,464 2,050,180 2,031,804 1,713,660 -2.24%
PBT 126,892 234,292 294,156 305,872 144,608 -3.21%
Tax -34,260 -57,296 -74,036 -76,284 -37,160 -2.00%
NP 92,632 176,996 220,120 229,588 107,448 -3.63%
-
NP to SH 80,828 164,444 208,812 224,404 104,348 -6.18%
-
Tax Rate 27.00% 24.45% 25.17% 24.94% 25.70% -
Total Cost 1,472,280 1,797,468 1,830,060 1,802,216 1,606,212 -2.15%
-
Net Worth 427,002 457,030 460,936 374,383 0 -
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 69,281 137,418 102,582 64,576 - -
Div Payout % 85.71% 83.57% 49.13% 28.78% - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 427,002 457,030 460,936 374,383 0 -
NOSH 1,154,685 1,145,153 1,139,803 807,208 720,635 12.49%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 5.92% 8.96% 10.74% 11.30% 6.27% -
ROE 18.93% 35.98% 45.30% 59.94% 0.00% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 135.53 172.42 179.87 251.71 237.80 -13.10%
EPS 7.00 14.36 18.32 27.80 14.48 -16.60%
DPS 6.00 12.00 9.00 8.00 0.00 -
NAPS 0.3698 0.3991 0.4044 0.4638 0.00 -
Adjusted Per Share Value based on latest NOSH - 807,208
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 133.65 168.62 175.09 173.52 146.35 -2.24%
EPS 6.90 14.04 17.83 19.16 8.91 -6.18%
DPS 5.92 11.74 8.76 5.51 0.00 -
NAPS 0.3647 0.3903 0.3936 0.3197 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 - -
Price 1.96 2.34 2.60 2.58 0.00 -
P/RPS 1.45 1.36 1.45 1.02 0.00 -
P/EPS 28.00 16.30 14.19 9.28 0.00 -
EY 3.57 6.14 7.05 10.78 0.00 -
DY 3.06 5.13 3.46 3.10 0.00 -
P/NAPS 5.30 5.86 6.43 5.56 0.00 -
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 11/09/17 08/09/16 10/09/15 08/09/14 - -
Price 2.14 2.25 2.13 2.90 0.00 -
P/RPS 1.58 1.30 1.18 1.15 0.00 -
P/EPS 30.57 15.67 11.63 10.43 0.00 -
EY 3.27 6.38 8.60 9.59 0.00 -
DY 2.80 5.33 4.23 2.76 0.00 -
P/NAPS 5.79 5.64 5.27 6.25 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