[BAUTO] YoY Cumulative Quarter Result on 31-Oct-2018 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
12-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Oct-2018 [#2]
Profit Trend
QoQ- 147.02%
YoY- 192.86%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 804,630 1,048,738 992,213 1,175,714 862,935 966,787 1,054,951 -4.41%
PBT 48,026 47,015 94,225 161,828 66,327 104,959 147,239 -17.01%
Tax -12,764 -13,895 -21,144 -35,616 -17,665 -25,578 -36,349 -15.99%
NP 35,262 33,120 73,081 126,212 48,662 79,381 110,890 -17.36%
-
NP to SH 36,306 34,035 70,903 124,195 42,408 71,738 105,266 -16.24%
-
Tax Rate 26.58% 29.55% 22.44% 22.01% 26.63% 24.37% 24.69% -
Total Cost 769,368 1,015,618 919,132 1,049,502 814,273 887,406 944,061 -3.34%
-
Net Worth 556,788 499,833 483,207 515,793 428,689 457,129 491,697 2.09%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div 23,228 20,337 69,626 72,573 35,724 65,893 54,114 -13.13%
Div Payout % 63.98% 59.75% 98.20% 58.44% 84.24% 91.85% 51.41% -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 556,788 499,833 483,207 515,793 428,689 457,129 491,697 2.09%
NOSH 1,163,927 1,163,549 1,160,441 1,162,374 1,152,391 1,145,974 1,139,242 0.35%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 4.38% 3.16% 7.37% 10.73% 5.64% 8.21% 10.51% -
ROE 6.52% 6.81% 14.67% 24.08% 9.89% 15.69% 21.41% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 69.28 90.24 85.50 101.25 74.88 84.36 92.60 -4.71%
EPS 3.13 2.93 6.11 10.70 3.68 6.26 9.24 -16.49%
DPS 2.00 1.75 6.00 6.25 3.10 5.75 4.75 -13.41%
NAPS 0.4794 0.4301 0.4164 0.4442 0.372 0.3989 0.4316 1.76%
Adjusted Per Share Value based on latest NOSH - 1,162,374
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 68.72 89.56 84.74 100.41 73.70 82.57 90.09 -4.40%
EPS 3.10 2.91 6.06 10.61 3.62 6.13 8.99 -16.24%
DPS 1.98 1.74 5.95 6.20 3.05 5.63 4.62 -13.15%
NAPS 0.4755 0.4269 0.4127 0.4405 0.3661 0.3904 0.4199 2.09%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 1.62 1.16 2.28 1.90 2.04 2.28 2.10 -
P/RPS 2.34 1.29 2.67 1.88 2.72 2.70 2.27 0.50%
P/EPS 51.82 39.61 37.32 17.76 55.43 36.42 22.73 14.70%
EY 1.93 2.52 2.68 5.63 1.80 2.75 4.40 -12.82%
DY 1.23 1.51 2.63 3.29 1.52 2.52 2.26 -9.63%
P/NAPS 3.38 2.70 5.48 4.28 5.48 5.72 4.87 -5.90%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 13/12/21 10/12/20 10/12/19 12/12/18 08/12/17 08/12/16 10/12/15 -
Price 1.50 1.50 2.15 2.12 2.16 2.12 2.12 -
P/RPS 2.17 1.66 2.51 2.09 2.88 2.51 2.29 -0.89%
P/EPS 47.98 51.22 35.19 19.82 58.70 33.87 22.94 13.07%
EY 2.08 1.95 2.84 5.05 1.70 2.95 4.36 -11.59%
DY 1.33 1.17 2.79 2.95 1.44 2.71 2.24 -8.31%
P/NAPS 3.13 3.49 5.16 4.77 5.81 5.31 4.91 -7.22%

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