[BAUTO] YoY Annualized Quarter Result on 31-Oct-2017 [#2]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

08-Dec-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

31-Oct-2017 [#2]

Profit Trend

QoQ- 4.93%

YoY- -40.88%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Annualized Quarter Result
Revenue	2,097,476	1,984,426	2,351,428	1,725,870	1,933,574	2,109,902	2,033,546	0.51%
YoY %	5.70%	-15.61%	36.25%	-10.74%	-8.36%	3.75%	-	-
Horiz. %	103.14%	97.58%	115.63%	84.87%	95.08%	103.75%	100.00%	-
PBT	94,030	188,450	323,656	132,654	209,918	294,478	315,002	-18.23%
YoY %	-50.10%	-41.77%	143.99%	-36.81%	-28.72%	-6.52%	-	-
Horiz. %	29.85%	59.83%	102.75%	42.11%	66.64%	93.48%	100.00%	-
Tax	-27,790	-42,288	-71,232	-35,330	-51,156	-72,698	-80,952	-16.30%
YoY %	34.28%	40.63%	-101.62%	30.94%	29.63%	10.20%	-	-
Horiz. %	34.33%	52.24%	87.99%	43.64%	63.19%	89.80%	100.00%	-
NP	66,240	146,162	252,424	97,324	158,762	221,780	234,050	-18.95%
YoY %	-54.68%	-42.10%	159.36%	-38.70%	-28.41%	-5.24%	-	-
Horiz. %	28.30%	62.45%	107.85%	41.58%	67.83%	94.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,070	141,806	248,390	84,816	143,476	210,532	227,246	-18.18%
YoY %	-52.00%	-42.91%	192.86%	-40.88%	-31.85%	-7.36%	-	-
Horiz. %	29.95%	62.40%	109.30%	37.32%	63.14%	92.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.55%	22.44%	22.01%	26.63%	24.37%	24.69%	25.70%	-
YoY %	31.68%	1.95%	-17.35%	9.27%	-1.30%	-3.93%	-	-
Horiz. %	114.98%	87.32%	85.64%	103.62%	94.82%	96.07%	100.00%	-
Total Cost	2,031,236	1,838,264	2,099,004	1,628,546	1,774,812	1,888,122	1,799,496	2.03%
YoY %	10.50%	-12.42%	28.89%	-8.24%	-6.00%	4.93%	-	-
Horiz. %	112.88%	102.15%	116.64%	90.50%	98.63%	104.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	499,833	483,207	515,793	428,689	457,129	491,697	418,611	2.99%
YoY %	3.44%	-6.32%	20.32%	-6.22%	-7.03%	17.46%	-	-
Horiz. %	119.40%	115.43%	123.22%	102.41%	109.20%	117.46%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Dividend
Div	40,674	139,253	145,146	71,448	131,787	108,228	84,853	-11.52%
YoY %	-70.79%	-4.06%	103.15%	-45.79%	21.77%	27.55%	-	-
Horiz. %	47.93%	164.11%	171.06%	84.20%	155.31%	127.55%	100.00%	-
Div Payout %	59.75%	98.20%	58.44%	84.24%	91.85%	51.41%	37.34%	-
YoY %	-39.15%	68.04%	-30.63%	-8.29%	78.66%	37.68%	-	-
Horiz. %	160.02%	262.99%	156.51%	225.60%	245.98%	137.68%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Equity
Net Worth	499,833	483,207	515,793	428,689	457,129	491,697	418,611	2.99%
YoY %	3.44%	-6.32%	20.32%	-6.22%	-7.03%	17.46%	-	-
Horiz. %	119.40%	115.43%	123.22%	102.41%	109.20%	117.46%	100.00%	-
NOSH	1,163,549	1,160,441	1,162,374	1,152,391	1,145,974	1,139,242	808,129	6.25%
YoY %	0.27%	-0.17%	0.87%	0.56%	0.59%	40.97%	-	-
Horiz. %	143.98%	143.60%	143.84%	142.60%	141.81%	140.97%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Ratio Analysis
NP Margin	3.16%	7.37%	10.73%	5.64%	8.21%	10.51%	11.51%	-
YoY %	-57.12%	-31.31%	90.25%	-31.30%	-21.88%	-8.69%	-	-
Horiz. %	27.45%	64.03%	93.22%	49.00%	71.33%	91.31%	100.00%	-
ROE	13.62%	29.35%	48.16%	19.78%	31.39%	42.82%	54.29%	-
YoY %	-53.59%	-39.06%	143.48%	-36.99%	-26.69%	-21.13%	-	-
Horiz. %	25.09%	54.06%	88.71%	36.43%	57.82%	78.87%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Per Share
RPS	180.49	171.01	202.50	149.76	168.73	185.20	251.64	-5.38%
YoY %	5.54%	-15.55%	35.22%	-11.24%	-8.89%	-26.40%	-	-
Horiz. %	71.73%	67.96%	80.47%	59.51%	67.05%	73.60%	100.00%	-
EPS	5.86	12.22	21.40	7.36	12.52	18.48	28.12	-22.98%
YoY %	-52.05%	-42.90%	190.76%	-41.21%	-32.25%	-34.28%	-	-
Horiz. %	20.84%	43.46%	76.10%	26.17%	44.52%	65.72%	100.00%	-
DPS	3.50	12.00	12.50	6.20	11.50	9.50	10.50	-16.71%
YoY %	-70.83%	-4.00%	101.61%	-46.09%	21.05%	-9.52%	-	-
Horiz. %	33.33%	114.29%	119.05%	59.05%	109.52%	90.48%	100.00%	-
NAPS	0.4301	0.4164	0.4442	0.372	0.3989	0.4316	0.518	-3.04%
YoY %	3.29%	-6.26%	19.41%	-6.74%	-7.58%	-16.68%	-	-
Horiz. %	83.03%	80.39%	85.75%	71.81%	77.01%	83.32%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,150,310
RPS	178.94	169.30	200.61	147.24	164.96	180.00	173.49	0.51%
YoY %	5.69%	-15.61%	36.25%	-10.74%	-8.36%	3.75%	-	-
Horiz. %	103.14%	97.58%	115.63%	84.87%	95.08%	103.75%	100.00%	-
EPS	5.81	12.10	21.19	7.24	12.24	17.96	19.39	-18.18%
YoY %	-51.98%	-42.90%	192.68%	-40.85%	-31.85%	-7.37%	-	-
Horiz. %	29.96%	62.40%	109.28%	37.34%	63.13%	92.63%	100.00%	-
DPS	3.47	11.88	12.38	6.10	11.24	9.23	7.24	-11.52%
YoY %	-70.79%	-4.04%	102.95%	-45.73%	21.78%	27.49%	-	-
Horiz. %	47.93%	164.09%	170.99%	84.25%	155.25%	127.49%	100.00%	-
NAPS	0.4264	0.4122	0.44	0.3657	0.39	0.4195	0.3571	2.99%
YoY %	3.44%	-6.32%	20.32%	-6.23%	-7.03%	17.47%	-	-
Horiz. %	119.41%	115.43%	123.21%	102.41%	109.21%	117.47%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/20	31/10/19	31/10/18	31/10/17	31/10/16	30/10/15	31/10/14	-
Price	1.16	2.28	1.90	2.04	2.28	2.10	3.51	-
P/RPS	0.64	1.33	0.94	1.36	1.35	1.13	1.39	-12.11%
YoY %	-51.88%	41.49%	-30.88%	0.74%	19.47%	-18.71%	-	-
Horiz. %	46.04%	95.68%	67.63%	97.84%	97.12%	81.29%	100.00%	-
P/EPS	19.80	18.66	8.88	27.72	18.21	11.36	12.48	7.98%
YoY %	6.11%	110.14%	-67.97%	52.22%	60.30%	-8.97%	-	-
Horiz. %	158.65%	149.52%	71.15%	222.12%	145.91%	91.03%	100.00%	-
EY	5.05	5.36	11.26	3.61	5.49	8.80	8.01	-7.39%
YoY %	-5.78%	-52.40%	211.91%	-34.24%	-37.61%	9.86%	-	-
Horiz. %	63.05%	66.92%	140.57%	45.07%	68.54%	109.86%	100.00%	-
DY	3.02	5.26	6.58	3.04	5.04	4.52	2.99	0.16%
YoY %	-42.59%	-20.06%	116.45%	-39.68%	11.50%	51.17%	-	-
Horiz. %	101.00%	175.92%	220.07%	101.67%	168.56%	151.17%	100.00%	-
P/NAPS	2.70	5.48	4.28	5.48	5.72	4.87	6.78	-14.21%
YoY %	-50.73%	28.04%	-21.90%	-4.20%	17.45%	-28.17%	-	-
Horiz. %	39.82%	80.83%	63.13%	80.83%	84.37%	71.83%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Price Multiplier on Announcement Date
Date	10/12/20	10/12/19	12/12/18	08/12/17	08/12/16	10/12/15	08/12/14	-
Price	1.50	2.15	2.12	2.16	2.12	2.12	3.31	-
P/RPS	0.83	1.26	1.05	1.44	1.26	1.14	1.32	-7.43%
YoY %	-34.13%	20.00%	-27.08%	14.29%	10.53%	-13.64%	-	-
Horiz. %	62.88%	95.45%	79.55%	109.09%	95.45%	86.36%	100.00%	-
P/EPS	25.61	17.59	9.91	29.35	16.93	11.47	11.77	13.82%
YoY %	45.59%	77.50%	-66.24%	73.36%	47.60%	-2.55%	-	-
Horiz. %	217.59%	149.45%	84.20%	249.36%	143.84%	97.45%	100.00%	-
EY	3.90	5.68	10.09	3.41	5.91	8.72	8.50	-12.16%
YoY %	-31.34%	-43.71%	195.89%	-42.30%	-32.22%	2.59%	-	-
Horiz. %	45.88%	66.82%	118.71%	40.12%	69.53%	102.59%	100.00%	-
DY	2.33	5.58	5.90	2.87	5.42	4.48	3.17	-4.99%
YoY %	-58.24%	-5.42%	105.57%	-47.05%	20.98%	41.32%	-	-
Horiz. %	73.50%	176.03%	186.12%	90.54%	170.98%	141.32%	100.00%	-
P/NAPS	3.49	5.16	4.77	5.81	5.31	4.91	6.39	-9.58%
YoY %	-32.36%	8.18%	-17.90%	9.42%	8.15%	-23.16%	-	-
Horiz. %	54.62%	80.75%	74.65%	90.92%	83.10%	76.84%	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

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

953

HLIND

HONG LEONG INDUSTRIES BHD

936

GENTING

GENTING BHD

383

JCY

JCY INTERNATIONAL BERHAD

304

YTLPOWR

YTL POWER INTERNATIONAL BHD

296

SALCON

SALCON BHD

269

MAYBANK

MALAYAN BANKING BHD

257

SAPNRG

SAPURA ENERGY BERHAD

253

ARMADA

BUMI ARMADA BERHAD

239

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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