[BAUTO] YoY Annualized Quarter Result on 31-Oct-2015 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
10-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 0.82%
YoY- -7.36%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 2,351,428 1,725,870 1,933,574 2,109,902 2,033,546 1,421,728 863,092 18.17%
PBT 323,656 132,654 209,918 294,478 315,002 147,262 58,720 32.89%
Tax -71,232 -35,330 -51,156 -72,698 -80,952 -36,614 -16,516 27.56%
NP 252,424 97,324 158,762 221,780 234,050 110,648 42,204 34.71%
-
NP to SH 248,390 84,816 143,476 210,532 227,246 107,374 42,204 34.35%
-
Tax Rate 22.01% 26.63% 24.37% 24.69% 25.70% 24.86% 28.13% -
Total Cost 2,099,004 1,628,546 1,774,812 1,888,122 1,799,496 1,311,080 820,888 16.92%
-
Net Worth 515,793 428,689 457,129 491,697 418,611 211,725 0 -
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 145,146 71,448 131,787 108,228 84,853 25,188 - -
Div Payout % 58.44% 84.24% 91.85% 51.41% 37.34% 23.46% - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 515,793 428,689 457,129 491,697 418,611 211,725 0 -
NOSH 1,162,374 1,152,391 1,145,974 1,139,242 808,129 719,664 720,204 8.30%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 10.73% 5.64% 8.21% 10.51% 11.51% 7.78% 4.89% -
ROE 48.16% 19.78% 31.39% 42.82% 54.29% 50.71% 0.00% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 202.50 149.76 168.73 185.20 251.64 197.55 119.84 9.13%
EPS 21.40 7.36 12.52 18.48 28.12 14.92 5.86 24.08%
DPS 12.50 6.20 11.50 9.50 10.50 3.50 0.00 -
NAPS 0.4442 0.372 0.3989 0.4316 0.518 0.2942 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,138,691
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 200.82 147.39 165.13 180.19 173.67 121.42 73.71 18.17%
EPS 21.21 7.24 12.25 17.98 19.41 9.17 3.60 34.37%
DPS 12.40 6.10 11.25 9.24 7.25 2.15 0.00 -
NAPS 0.4405 0.3661 0.3904 0.4199 0.3575 0.1808 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 - - -
Price 1.90 2.04 2.28 2.10 3.51 0.00 0.00 -
P/RPS 0.94 1.36 1.35 1.13 1.39 0.00 0.00 -
P/EPS 8.88 27.72 18.21 11.36 12.48 0.00 0.00 -
EY 11.26 3.61 5.49 8.80 8.01 0.00 0.00 -
DY 6.58 3.04 5.04 4.52 2.99 0.00 0.00 -
P/NAPS 4.28 5.48 5.72 4.87 6.78 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 12/12/18 08/12/17 08/12/16 10/12/15 08/12/14 06/12/13 - -
Price 2.12 2.16 2.12 2.12 3.31 1.71 0.00 -
P/RPS 1.05 1.44 1.26 1.14 1.32 0.87 0.00 -
P/EPS 9.91 29.35 16.93 11.47 11.77 11.46 0.00 -
EY 10.09 3.41 5.91 8.72 8.50 8.73 0.00 -
DY 5.90 2.87 5.42 4.48 3.17 2.05 0.00 -
P/NAPS 4.77 5.81 5.31 4.91 6.39 5.81 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