[BAUTO] YoY Cumulative Quarter Result on 31-Jan-2017 [#3]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

14-Mar-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Jan-2017 [#3]

Profit Trend

QoQ- 35.0%

YoY- -33.85%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Cumulative Result
Revenue	1,459,676	1,953,844	1,422,332	1,305,470	1,577,531	1,405,534	1,053,898	5.57%
YoY %	-25.29%	37.37%	8.95%	-17.25%	12.24%	33.37%	-	-
Horiz. %	138.50%	185.39%	134.96%	123.87%	149.69%	133.37%	100.00%	-
PBT	128,572	264,649	123,563	143,930	205,462	223,672	117,173	1.55%
YoY %	-51.42%	114.18%	-14.15%	-29.95%	-8.14%	90.89%	-	-
Horiz. %	109.73%	225.86%	105.45%	122.84%	175.35%	190.89%	100.00%	-
Tax	-27,109	-56,815	-30,605	-36,121	-50,544	-58,162	-30,591	-1.99%
YoY %	52.29%	-85.64%	15.27%	28.54%	13.10%	-90.13%	-	-
Horiz. %	88.62%	185.72%	100.05%	118.08%	165.23%	190.13%	100.00%	-
NP	101,463	207,834	92,958	107,809	154,918	165,510	86,582	2.67%
YoY %	-51.18%	123.58%	-13.78%	-30.41%	-6.40%	91.16%	-	-
Horiz. %	117.19%	240.04%	107.36%	124.52%	178.93%	191.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	98,053	205,208	82,880	96,843	146,394	160,146	84,256	2.55%
YoY %	-52.22%	147.60%	-14.42%	-33.85%	-8.59%	90.07%	-	-
Horiz. %	116.38%	243.55%	98.37%	114.94%	173.75%	190.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.08%	21.47%	24.77%	25.10%	24.60%	26.00%	26.11%	-
YoY %	-1.82%	-13.32%	-1.31%	2.03%	-5.38%	-0.42%	-	-
Horiz. %	80.74%	82.23%	94.87%	96.13%	94.22%	99.58%	100.00%	-
Total Cost	1,358,213	1,746,010	1,329,374	1,197,661	1,422,613	1,240,024	967,316	5.81%
YoY %	-22.21%	31.34%	11.00%	-15.81%	14.72%	28.19%	-	-
Horiz. %	140.41%	180.50%	137.43%	123.81%	147.07%	128.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	478,277	555,926	445,792	455,563	503,599	444,867	271,029	9.92%
YoY %	-13.97%	24.71%	-2.14%	-9.54%	13.20%	64.14%	-	-
Horiz. %	176.47%	205.12%	164.48%	168.09%	185.81%	164.14%	100.00%	-

	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Dividend
Div	86,526	124,764	62,364	97,416	78,669	69,523	12,991	37.14%
YoY %	-30.65%	100.06%	-35.98%	23.83%	13.16%	435.16%	-	-
Horiz. %	666.05%	960.39%	480.06%	749.87%	605.57%	535.16%	100.00%	-
Div Payout %	88.24%	60.80%	75.25%	100.59%	53.74%	43.41%	15.42%	-
YoY %	45.13%	-19.20%	-25.19%	87.18%	23.80%	181.52%	-	-
Horiz. %	572.24%	394.29%	488.00%	652.33%	348.51%	281.52%	100.00%	-

	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Equity
Net Worth	478,277	555,926	445,792	455,563	503,599	444,867	271,029	9.92%
YoY %	-13.97%	24.71%	-2.14%	-9.54%	13.20%	64.14%	-	-
Horiz. %	176.47%	205.12%	164.48%	168.09%	185.81%	164.14%	100.00%	-
NOSH	1,163,538	1,162,973	1,160,383	1,146,071	1,140,140	808,409	742,343	7.77%
YoY %	0.05%	0.22%	1.25%	0.52%	41.04%	8.90%	-	-
Horiz. %	156.74%	156.66%	156.31%	154.39%	153.59%	108.90%	100.00%	-

	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Ratio Analysis
NP Margin	6.95%	10.64%	6.54%	8.26%	9.82%	11.78%	8.22%	-
YoY %	-34.68%	62.69%	-20.82%	-15.89%	-16.64%	43.31%	-	-
Horiz. %	84.55%	129.44%	79.56%	100.49%	119.46%	143.31%	100.00%	-
ROE	20.50%	36.91%	18.59%	21.26%	29.07%	36.00%	31.09%	-
YoY %	-44.46%	98.55%	-12.56%	-26.87%	-19.25%	15.79%	-	-
Horiz. %	65.94%	118.72%	59.79%	68.38%	93.50%	115.79%	100.00%	-

	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Per Share
RPS	125.68	168.35	123.16	113.91	138.36	173.86	141.97	-2.00%
YoY %	-25.35%	36.69%	8.12%	-17.67%	-20.42%	22.46%	-	-
Horiz. %	88.53%	118.58%	86.75%	80.24%	97.46%	122.46%	100.00%	-
EPS	8.44	17.68	7.19	8.45	12.84	19.81	11.35	-4.81%
YoY %	-52.26%	145.90%	-14.91%	-34.19%	-35.18%	74.54%	-	-
Horiz. %	74.36%	155.77%	63.35%	74.45%	113.13%	174.54%	100.00%	-
DPS	7.45	10.75	5.40	8.50	6.90	8.60	1.75	27.29%
YoY %	-30.70%	99.07%	-36.47%	23.19%	-19.77%	391.43%	-	-
Horiz. %	425.71%	614.29%	308.57%	485.71%	394.29%	491.43%	100.00%	-
NAPS	0.4118	0.479	0.386	0.3975	0.4417	0.5503	0.3651	2.02%
YoY %	-14.03%	24.09%	-2.89%	-10.01%	-19.73%	50.73%	-	-
Horiz. %	112.79%	131.20%	105.72%	108.87%	120.98%	150.73%	100.00%	-

	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,146,347
RPS	124.66	166.86	121.47	111.49	134.72	120.04	90.00	5.57%
YoY %	-25.29%	37.37%	8.95%	-17.24%	12.23%	33.38%	-	-
Horiz. %	138.51%	185.40%	134.97%	123.88%	149.69%	133.38%	100.00%	-
EPS	8.37	17.53	7.08	8.27	12.50	13.68	7.20	2.54%
YoY %	-52.25%	147.60%	-14.39%	-33.84%	-8.63%	90.00%	-	-
Horiz. %	116.25%	243.47%	98.33%	114.86%	173.61%	190.00%	100.00%	-
DPS	7.39	10.66	5.33	8.32	6.72	5.94	1.11	37.13%
YoY %	-30.68%	100.00%	-35.94%	23.81%	13.13%	435.14%	-	-
Horiz. %	665.77%	960.36%	480.18%	749.55%	605.41%	535.14%	100.00%	-
NAPS	0.4085	0.4748	0.3807	0.3891	0.4301	0.3799	0.2315	9.92%
YoY %	-13.96%	24.72%	-2.16%	-9.53%	13.21%	64.10%	-	-
Horiz. %	176.46%	205.10%	164.45%	168.08%	185.79%	164.10%	100.00%	-

	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/20	31/01/19	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	-
Price	1.85	2.19	2.24	2.10	2.17	3.31	1.93	-
P/RPS	1.47	1.30	1.82	1.84	1.57	1.90	1.36	1.30%
YoY %	13.08%	-28.57%	-1.09%	17.20%	-17.37%	39.71%	-	-
Horiz. %	108.09%	95.59%	133.82%	135.29%	115.44%	139.71%	100.00%	-
P/EPS	21.91	12.39	31.21	24.85	16.90	16.71	17.00	4.31%
YoY %	76.84%	-60.30%	25.59%	47.04%	1.14%	-1.71%	-	-
Horiz. %	128.88%	72.88%	183.59%	146.18%	99.41%	98.29%	100.00%	-
EY	4.56	8.07	3.20	4.02	5.92	5.98	5.88	-4.14%
YoY %	-43.49%	152.19%	-20.40%	-32.09%	-1.00%	1.70%	-	-
Horiz. %	77.55%	137.24%	54.42%	68.37%	100.68%	101.70%	100.00%	-
DY	4.03	4.91	2.41	4.05	3.18	2.60	0.91	28.13%
YoY %	-17.92%	103.73%	-40.49%	27.36%	22.31%	185.71%	-	-
Horiz. %	442.86%	539.56%	264.84%	445.05%	349.45%	285.71%	100.00%	-
P/NAPS	4.49	4.57	5.80	5.28	4.91	6.01	5.29	-2.69%
YoY %	-1.75%	-21.21%	9.85%	7.54%	-18.30%	13.61%	-	-
Horiz. %	84.88%	86.39%	109.64%	99.81%	92.82%	113.61%	100.00%	-

	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Price Multiplier on Announcement Date
Date	16/03/20	13/03/19	12/03/18	14/03/17	11/03/16	09/03/15	10/03/14	-
Price	1.48	2.24	2.02	2.04	2.19	3.64	1.86	-
P/RPS	1.18	1.33	1.64	1.79	1.58	2.09	1.31	-1.72%
YoY %	-11.28%	-18.90%	-8.38%	13.29%	-24.40%	59.54%	-	-
Horiz. %	90.08%	101.53%	125.19%	136.64%	120.61%	159.54%	100.00%	-
P/EPS	17.53	12.67	28.15	24.14	17.06	18.37	16.39	1.12%
YoY %	38.36%	-54.99%	16.61%	41.50%	-7.13%	12.08%	-	-
Horiz. %	106.96%	77.30%	171.75%	147.28%	104.09%	112.08%	100.00%	-
EY	5.70	7.89	3.55	4.14	5.86	5.44	6.10	-1.12%
YoY %	-27.76%	122.25%	-14.25%	-29.35%	7.72%	-10.82%	-	-
Horiz. %	93.44%	129.34%	58.20%	67.87%	96.07%	89.18%	100.00%	-
DY	5.03	4.80	2.67	4.17	3.15	2.36	0.94	32.23%
YoY %	4.79%	79.78%	-35.97%	32.38%	33.47%	151.06%	-	-
Horiz. %	535.11%	510.64%	284.04%	443.62%	335.11%	251.06%	100.00%	-
P/NAPS	3.59	4.68	5.23	5.13	4.96	6.61	5.09	-5.65%
YoY %	-23.29%	-10.52%	1.95%	3.43%	-24.96%	29.86%	-	-
Horiz. %	70.53%	91.94%	102.75%	100.79%	97.45%	129.86%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 09:00:00

EMA 5

Hourly

BUY

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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

303

MPI

MALAYSIAN PACIFIC INDUSTRIES

300

HLIND

HONG LEONG INDUSTRIES BHD

297

YTLPOWR

YTL POWER INTERNATIONAL BHD

169

MYEG

MY E.G. SERVICES BHD

117

PBBANK

PUBLIC BANK BHD

110

SAPNRG

SAPURA ENERGY BERHAD

109

GENTING

GENTING BHD

103

YTL

YTL CORPORATION BHD

102

Daily Stocks

HSI-CXG

0.165

-0.005

222,980,800

ICONIC-WA

0.05

+0.01

89,437,900

ICONIC

0.115

+0.01

77,972,600

SNS

0.44

+0.045

61,597,200

INGENIEU

0.12

+0.005

46,863,500

SAPNRG

0.045

0.00

25,667,300

BPURI

0.075

0.00

23,927,200

HSI-HS2

0.115

-0.005

21,573,500

DNEX

0.405

+0.005

19,661,900

JIANKUN-WB

0.06

0.00

18,083,600

More active Stocks

F&N

32.48

+0.48

33,800

ARKA

2.14

+0.19

86,200

DUFU

2.34

+0.14

3,303,900

CHGP

2.30

+0.14

593,200

SAM

5.30

+0.14

180,600

YTLPOWR-C30

1.81

+0.14

1,100

CHINAETF-MYR

4.83

+0.13

77,800

XIAOMI-C31

0.135

+0.13

15,000

PBA

2.08

+0.12

1,684,400

YTLPOWR

4.89

+0.10

7,697,800

More gainer Stocks

MPI

30.62

-0.38

9,100

NESTLE

128.00

-0.30

1,000

KLK

23.00

-0.14

37,200

BAT

8.43

-0.13

28,300

PERTAMA

2.37

-0.12

1,787,300

KUAISHO-C17

0.08

-0.12

58,800

ANNJOO-C2

0.06

-0.09

350,000

NIKKEI-HC

0.665

-0.09

30,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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