[BAUTO] YoY Cumulative Quarter Result on 31-Jan-2016 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
11-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- 39.07%
YoY- -8.59%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 1,953,844 1,422,332 1,305,470 1,577,531 1,405,534 1,053,898 656,108 19.93%
PBT 264,649 123,563 143,930 205,462 223,672 117,173 37,388 38.54%
Tax -56,815 -30,605 -36,121 -50,544 -58,162 -30,591 -10,232 33.05%
NP 207,834 92,958 107,809 154,918 165,510 86,582 27,156 40.35%
-
NP to SH 205,208 82,880 96,843 146,394 160,146 84,256 27,525 39.74%
-
Tax Rate 21.47% 24.77% 25.10% 24.60% 26.00% 26.11% 27.37% -
Total Cost 1,746,010 1,329,374 1,197,661 1,422,613 1,240,024 967,316 628,952 18.54%
-
Net Worth 555,926 445,792 455,563 503,599 444,867 271,029 0 -
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 124,764 62,364 97,416 78,669 69,523 12,991 - -
Div Payout % 60.80% 75.25% 100.59% 53.74% 43.41% 15.42% - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 555,926 445,792 455,563 503,599 444,867 271,029 0 -
NOSH 1,162,973 1,160,383 1,146,071 1,140,140 808,409 742,343 720,549 8.30%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 10.64% 6.54% 8.26% 9.82% 11.78% 8.22% 4.14% -
ROE 36.91% 18.59% 21.26% 29.07% 36.00% 31.09% 0.00% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 168.35 123.16 113.91 138.36 173.86 141.97 91.06 10.77%
EPS 17.68 7.19 8.45 12.84 19.81 11.35 3.82 29.07%
DPS 10.75 5.40 8.50 6.90 8.60 1.75 0.00 -
NAPS 0.479 0.386 0.3975 0.4417 0.5503 0.3651 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,142,444
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 166.86 121.47 111.49 134.72 120.04 90.00 56.03 19.93%
EPS 17.53 7.08 8.27 12.50 13.68 7.20 2.35 39.76%
DPS 10.66 5.33 8.32 6.72 5.94 1.11 0.00 -
NAPS 0.4748 0.3807 0.3891 0.4301 0.3799 0.2315 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 - -
Price 2.19 2.24 2.10 2.17 3.31 1.93 0.00 -
P/RPS 1.30 1.82 1.84 1.57 1.90 1.36 0.00 -
P/EPS 12.39 31.21 24.85 16.90 16.71 17.00 0.00 -
EY 8.07 3.20 4.02 5.92 5.98 5.88 0.00 -
DY 4.91 2.41 4.05 3.18 2.60 0.91 0.00 -
P/NAPS 4.57 5.80 5.28 4.91 6.01 5.29 0.00 -
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 13/03/19 12/03/18 14/03/17 11/03/16 09/03/15 10/03/14 - -
Price 2.24 2.02 2.04 2.19 3.64 1.86 0.00 -
P/RPS 1.33 1.64 1.79 1.58 2.09 1.31 0.00 -
P/EPS 12.67 28.15 24.14 17.06 18.37 16.39 0.00 -
EY 7.89 3.55 4.14 5.86 5.44 6.10 0.00 -
DY 4.80 2.67 4.17 3.15 2.36 0.94 0.00 -
P/NAPS 4.68 5.23 5.13 4.96 6.61 5.09 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