[BAUTO] YoY Cumulative Quarter Result on 31-Jan-2019 [#3]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

13-Mar-2019

Admission Sponsor

Sponsor

Financial Year

30-Apr-2019

Quarter

31-Jan-2019 [#3]

Profit Trend

QoQ- 65.23%

YoY- 147.6%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Cumulative Result
Revenue	1,427,760	1,646,718	1,459,676	1,953,844	1,422,332	1,305,470	1,577,531	-1.64%
YoY %	-13.30%	12.81%	-25.29%	37.37%	8.95%	-17.25%	-	-
Horiz. %	90.51%	104.39%	92.53%	123.85%	90.16%	82.75%	100.00%	-
PBT	103,138	89,223	128,572	264,649	123,563	143,930	205,462	-10.84%
YoY %	15.60%	-30.60%	-51.42%	114.18%	-14.15%	-29.95%	-	-
Horiz. %	50.20%	43.43%	62.58%	128.81%	60.14%	70.05%	100.00%	-
Tax	-25,154	-23,534	-27,109	-56,815	-30,605	-36,121	-50,544	-10.97%
YoY %	-6.88%	13.19%	52.29%	-85.64%	15.27%	28.54%	-	-
Horiz. %	49.77%	46.56%	53.63%	112.41%	60.55%	71.46%	100.00%	-
NP	77,984	65,689	101,463	207,834	92,958	107,809	154,918	-10.80%
YoY %	18.72%	-35.26%	-51.18%	123.58%	-13.78%	-30.41%	-	-
Horiz. %	50.34%	42.40%	65.49%	134.16%	60.00%	69.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,017	67,117	98,053	205,208	82,880	96,843	146,394	-10.14%
YoY %	14.75%	-31.55%	-52.22%	147.60%	-14.42%	-33.85%	-	-
Horiz. %	52.61%	45.85%	66.98%	140.18%	56.61%	66.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.39%	26.38%	21.08%	21.47%	24.77%	25.10%	24.60%	-
YoY %	-7.54%	25.14%	-1.82%	-13.32%	-1.31%	2.03%	-	-
Horiz. %	99.15%	107.24%	85.69%	87.28%	100.69%	102.03%	100.00%	-
Total Cost	1,349,776	1,581,029	1,358,213	1,746,010	1,329,374	1,197,661	1,422,613	-0.87%
YoY %	-14.63%	16.41%	-22.21%	31.34%	11.00%	-15.81%	-	-
Horiz. %	94.88%	111.14%	95.47%	122.73%	93.45%	84.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	580,559	516,480	478,277	555,926	445,792	455,563	503,599	2.39%
YoY %	12.41%	7.99%	-13.97%	24.71%	-2.14%	-9.54%	-	-
Horiz. %	115.28%	102.56%	94.97%	110.39%	88.52%	90.46%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Dividend
Div	49,387	37,745	86,526	124,764	62,364	97,416	78,669	-7.45%
YoY %	30.84%	-56.38%	-30.65%	100.06%	-35.98%	23.83%	-	-
Horiz. %	62.78%	47.98%	109.99%	158.59%	79.27%	123.83%	100.00%	-
Div Payout %	64.12%	56.24%	88.24%	60.80%	75.25%	100.59%	53.74%	-
YoY %	14.01%	-36.26%	45.13%	-19.20%	-25.19%	87.18%	-	-
Horiz. %	119.32%	104.65%	164.20%	113.14%	140.03%	187.18%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Equity
Net Worth	580,559	516,480	478,277	555,926	445,792	455,563	503,599	2.39%
YoY %	12.41%	7.99%	-13.97%	24.71%	-2.14%	-9.54%	-	-
Horiz. %	115.28%	102.56%	94.97%	110.39%	88.52%	90.46%	100.00%	-
NOSH	1,163,932	1,163,927	1,163,538	1,162,973	1,160,383	1,146,071	1,140,140	0.34%
YoY %	0.00%	0.03%	0.05%	0.22%	1.25%	0.52%	-	-
Horiz. %	102.09%	102.09%	102.05%	102.00%	101.78%	100.52%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Ratio Analysis
NP Margin	5.46%	3.99%	6.95%	10.64%	6.54%	8.26%	9.82%	-
YoY %	36.84%	-42.59%	-34.68%	62.69%	-20.82%	-15.89%	-	-
Horiz. %	55.60%	40.63%	70.77%	108.35%	66.60%	84.11%	100.00%	-
ROE	13.27%	13.00%	20.50%	36.91%	18.59%	21.26%	29.07%	-
YoY %	2.08%	-36.59%	-44.46%	98.55%	-12.56%	-26.87%	-	-
Horiz. %	45.65%	44.72%	70.52%	126.97%	63.95%	73.13%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Per Share
RPS	122.87	141.79	125.68	168.35	123.16	113.91	138.36	-1.95%
YoY %	-13.34%	12.82%	-25.35%	36.69%	8.12%	-17.67%	-	-
Horiz. %	88.80%	102.48%	90.84%	121.68%	89.01%	82.33%	100.00%	-
EPS	6.63	5.78	8.44	17.68	7.19	8.45	12.84	-10.42%
YoY %	14.71%	-31.52%	-52.26%	145.90%	-14.91%	-34.19%	-	-
Horiz. %	51.64%	45.02%	65.73%	137.69%	56.00%	65.81%	100.00%	-
DPS	4.25	3.25	7.45	10.75	5.40	8.50	6.90	-7.75%
YoY %	30.77%	-56.38%	-30.70%	99.07%	-36.47%	23.19%	-	-
Horiz. %	61.59%	47.10%	107.97%	155.80%	78.26%	123.19%	100.00%	-
NAPS	0.4996	0.4447	0.4118	0.479	0.386	0.3975	0.4417	2.07%
YoY %	12.35%	7.99%	-14.03%	24.09%	-2.89%	-10.01%	-	-
Horiz. %	113.11%	100.68%	93.23%	108.44%	87.39%	89.99%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,162,973
RPS	121.93	140.63	124.66	166.86	121.47	111.49	134.72	-1.64%
YoY %	-13.30%	12.81%	-25.29%	37.37%	8.95%	-17.24%	-	-
Horiz. %	90.51%	104.39%	92.53%	123.86%	90.16%	82.76%	100.00%	-
EPS	6.58	5.73	8.37	17.53	7.08	8.27	12.50	-10.13%
YoY %	14.83%	-31.54%	-52.25%	147.60%	-14.39%	-33.84%	-	-
Horiz. %	52.64%	45.84%	66.96%	140.24%	56.64%	66.16%	100.00%	-
DPS	4.22	3.22	7.39	10.66	5.33	8.32	6.72	-7.45%
YoY %	31.06%	-56.43%	-30.68%	100.00%	-35.94%	23.81%	-	-
Horiz. %	62.80%	47.92%	109.97%	158.63%	79.32%	123.81%	100.00%	-
NAPS	0.4958	0.4411	0.4085	0.4748	0.3807	0.3891	0.4301	2.39%
YoY %	12.40%	7.98%	-13.96%	24.72%	-2.16%	-9.53%	-	-
Horiz. %	115.28%	102.56%	94.98%	110.39%	88.51%	90.47%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/22	29/01/21	31/01/20	31/01/19	30/01/18	31/01/17	29/01/16	-
Price	1.65	1.36	1.85	2.19	2.24	2.10	2.17	-
P/RPS	1.34	0.96	1.47	1.30	1.82	1.84	1.57	-2.60%
YoY %	39.58%	-34.69%	13.08%	-28.57%	-1.09%	17.20%	-	-
Horiz. %	85.35%	61.15%	93.63%	82.80%	115.92%	117.20%	100.00%	-
P/EPS	24.90	23.53	21.91	12.39	31.21	24.85	16.90	6.66%
YoY %	5.82%	7.39%	76.84%	-60.30%	25.59%	47.04%	-	-
Horiz. %	147.34%	139.23%	129.64%	73.31%	184.67%	147.04%	100.00%	-
EY	4.02	4.25	4.56	8.07	3.20	4.02	5.92	-6.24%
YoY %	-5.41%	-6.80%	-43.49%	152.19%	-20.40%	-32.09%	-	-
Horiz. %	67.91%	71.79%	77.03%	136.32%	54.05%	67.91%	100.00%	-
DY	2.58	2.39	4.03	4.91	2.41	4.05	3.18	-3.42%
YoY %	7.95%	-40.69%	-17.92%	103.73%	-40.49%	27.36%	-	-
Horiz. %	81.13%	75.16%	126.73%	154.40%	75.79%	127.36%	100.00%	-
P/NAPS	3.30	3.06	4.49	4.57	5.80	5.28	4.91	-6.40%
YoY %	7.84%	-31.85%	-1.75%	-21.21%	9.85%	7.54%	-	-
Horiz. %	67.21%	62.32%	91.45%	93.08%	118.13%	107.54%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Price Multiplier on Announcement Date
Date	10/03/22	10/03/21	16/03/20	13/03/19	12/03/18	14/03/17	11/03/16	-
Price	1.74	1.35	1.48	2.24	2.02	2.04	2.19	-
P/RPS	1.42	0.95	1.18	1.33	1.64	1.79	1.58	-1.76%
YoY %	49.47%	-19.49%	-11.28%	-18.90%	-8.38%	13.29%	-	-
Horiz. %	89.87%	60.13%	74.68%	84.18%	103.80%	113.29%	100.00%	-
P/EPS	26.25	23.36	17.53	12.67	28.15	24.14	17.06	7.43%
YoY %	12.37%	33.26%	38.36%	-54.99%	16.61%	41.50%	-	-
Horiz. %	153.87%	136.93%	102.75%	74.27%	165.01%	141.50%	100.00%	-
EY	3.81	4.28	5.70	7.89	3.55	4.14	5.86	-6.91%
YoY %	-10.98%	-24.91%	-27.76%	122.25%	-14.25%	-29.35%	-	-
Horiz. %	65.02%	73.04%	97.27%	134.64%	60.58%	70.65%	100.00%	-
DY	2.44	2.41	5.03	4.80	2.67	4.17	3.15	-4.16%
YoY %	1.24%	-52.09%	4.79%	79.78%	-35.97%	32.38%	-	-
Horiz. %	77.46%	76.51%	159.68%	152.38%	84.76%	132.38%	100.00%	-
P/NAPS	3.48	3.04	3.59	4.68	5.23	5.13	4.96	-5.73%
YoY %	14.47%	-15.32%	-23.29%	-10.52%	1.95%	3.43%	-	-
Horiz. %	70.16%	61.29%	72.38%	94.35%	105.44%	103.43%	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 - 30 April 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 >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

400

PTRANS

PERAK TRANSIT BERHAD

386

MPI

MALAYSIAN PACIFIC INDUSTRIES

383

HLIND

HONG LEONG INDUSTRIES BHD

374

MYEG

MY E.G. SERVICES BHD

360

YTL

YTL CORPORATION BHD

241

SAPNRG

SAPURA ENERGY BERHAD

219

CAPITALA

CAPITAL A BERHAD

204

PBBANK

PUBLIC BANK BHD

200

Daily Stocks

HSI-CVZ

0.17

-0.005

186,865,500

MYEG

0.935

+0.025

178,856,300

ICONIC-WA

0.045

+0.015

178,538,400

CLASSITA

0.045

+0.005

175,947,600

ICONIC

0.105

+0.025

151,023,400

MKHOP

0.615

-0.005

122,942,500

HSI-HUF

0.085

-0.005

109,309,700

FITTERS

0.05

0.00

68,117,400

YTL

3.10

-0.10

54,300,400

BPURI

0.075

0.00

46,488,000

More active Stocks

CHINHIN

5.90

+0.60

626,300

NESTLE

127.20

+0.30

168,700

MPI

30.30

+0.30

35,700

UTDPLT

25.20

+0.22

201,100

OPPSTAR

1.45

+0.20

41,888,800

CHGP

2.13

+0.19

2,675,300

HKEX-CP

0.185

+0.18

800

ALLIANZ

21.04

+0.14

9,200

GESHEN

3.89

+0.11

105,500

BAT

8.36

+0.10

273,600

More gainer Stocks

DLADY

32.86

-0.96

21,400

YTLPOWR

4.60

-0.19

43,941,400

ORIENT

6.97

-0.18

1,220,900

PPB

15.74

-0.16

2,153,700

PETDAG

21.70

-0.16

355,100

CRESNDO

3.60

-0.14

714,500

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.78

-0.11

2,453,600

YTL

3.10

-0.10

54,300,400

GCB

2.74

-0.10

6,604,700

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