[BAUTO] YoY 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- 47.02%
YoY- 232.94%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 483,838 599,844 457,169 690,318 471,707 473,171 542,406 -1.88%
PBT 33,549 33,900 29,188 94,584 34,604 46,386 73,700 -12.28%
Tax -8,627 -9,367 -7,580 -19,965 -9,100 -11,254 -17,840 -11.39%
NP 24,922 24,533 21,608 74,619 25,504 35,132 55,860 -12.57%
-
NP to SH 26,039 24,790 20,388 73,917 22,201 30,627 53,063 -11.17%
-
Tax Rate 25.71% 27.63% 25.97% 21.11% 26.30% 24.26% 24.21% -
Total Cost 458,916 575,311 435,561 615,699 446,203 438,039 486,546 -0.96%
-
Net Worth 556,788 499,833 482,361 515,793 427,915 457,569 491,459 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 17,421 14,526 31,856 43,544 18,404 31,544 28,467 -7.85%
Div Payout % 66.91% 58.60% 156.25% 58.91% 82.90% 103.00% 53.65% -
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 556,788 499,833 482,361 515,793 427,915 457,569 491,459 2.09%
NOSH 1,163,927 1,163,549 1,158,409 1,162,374 1,150,310 1,147,078 1,138,691 0.36%
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 5.15% 4.09% 4.73% 10.81% 5.41% 7.42% 10.30% -
ROE 4.68% 4.96% 4.23% 14.33% 5.19% 6.69% 10.80% -
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 41.66 51.62 39.47 59.45 41.01 41.25 47.63 -2.20%
EPS 2.24 2.13 1.76 6.36 1.93 2.67 4.66 -11.48%
DPS 1.50 1.25 2.75 3.75 1.60 2.75 2.50 -8.15%
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 41.32 51.23 39.04 58.95 40.28 40.41 46.32 -1.88%
EPS 2.22 2.12 1.74 6.31 1.90 2.62 4.53 -11.19%
DPS 1.49 1.24 2.72 3.72 1.57 2.69 2.43 -7.82%
NAPS 0.4755 0.4269 0.4119 0.4405 0.3654 0.3908 0.4197 2.10%
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 3.89 2.25 5.78 3.20 4.97 5.53 4.41 -2.06%
P/EPS 72.26 54.38 129.55 29.85 105.70 85.39 45.06 8.18%
EY 1.38 1.84 0.77 3.35 0.95 1.17 2.22 -7.61%
DY 0.93 1.08 1.21 1.97 0.78 1.21 1.19 -4.02%
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 3.60 2.91 5.45 3.57 5.27 5.14 4.45 -3.46%
P/EPS 66.91 70.32 122.16 33.30 111.92 79.40 45.49 6.63%
EY 1.49 1.42 0.82 3.00 0.89 1.26 2.20 -6.28%
DY 1.00 0.83 1.28 1.77 0.74 1.30 1.18 -2.71%
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