[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	169.29	200.60	147.24	164.96	180.00	173.48	0.51%
YoY %	5.70%	-15.61%	36.24%	-10.74%	-8.36%	3.76%	-	-
Horiz. %	103.15%	97.58%	115.63%	84.87%	95.09%	103.76%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos