[BAUTO] YoY TTM Result on 30-Apr-2017 [#4]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- -19.81%
YoY- -39.88%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 1,759,036 2,492,121 1,992,926 1,659,502 2,112,243 1,829,877 1,448,873 3.28%
PBT 131,771 342,257 197,234 176,570 278,731 300,916 181,583 -5.19%
Tax -28,252 -74,235 -46,116 -43,110 -68,032 -78,395 -45,860 -7.74%
NP 103,519 268,022 151,118 133,460 210,699 222,521 135,723 -4.41%
-
NP to SH 100,512 265,265 140,067 119,054 198,012 215,410 132,359 -4.47%
-
Tax Rate 21.44% 21.69% 23.38% 24.42% 24.41% 26.05% 25.26% -
Total Cost 1,655,517 2,224,099 1,841,808 1,526,042 1,901,544 1,607,356 1,313,150 3.93%
-
Net Worth 469,636 566,378 474,896 444,335 531,287 476,164 344,939 5.27%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 86,420 246,627 120,019 133,674 193,127 118,314 40,812 13.30%
Div Payout % 85.98% 92.97% 85.69% 112.28% 97.53% 54.93% 30.83% -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 469,636 566,378 474,896 444,335 531,287 476,164 344,939 5.27%
NOSH 1,163,549 1,163,153 1,161,425 1,150,829 1,144,523 812,705 805,745 6.30%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 5.88% 10.75% 7.58% 8.04% 9.98% 12.16% 9.37% -
ROE 21.40% 46.84% 29.49% 26.79% 37.27% 45.24% 38.37% -
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 151.36 214.77 172.60 144.20 184.55 225.16 179.82 -2.82%
EPS 8.65 22.86 12.13 10.35 17.30 26.51 16.43 -10.13%
DPS 7.45 21.25 10.40 11.65 16.90 14.60 5.07 6.61%
NAPS 0.4041 0.4881 0.4113 0.3861 0.4642 0.5859 0.4281 -0.95%
Adjusted Per Share Value based on latest NOSH - 1,150,829
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 150.23 212.83 170.20 141.72 180.39 156.28 123.74 3.28%
EPS 8.58 22.65 11.96 10.17 16.91 18.40 11.30 -4.48%
DPS 7.38 21.06 10.25 11.42 16.49 10.10 3.49 13.28%
NAPS 0.4011 0.4837 0.4056 0.3795 0.4537 0.4067 0.2946 5.27%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 1.36 2.40 2.22 2.15 2.20 4.04 2.08 -
P/RPS 0.90 1.12 1.29 1.49 1.19 1.79 1.16 -4.13%
P/EPS 15.73 10.50 18.30 20.78 12.72 15.24 12.66 3.68%
EY 6.36 9.53 5.46 4.81 7.86 6.56 7.90 -3.54%
DY 5.48 8.85 4.68 5.42 7.68 3.61 2.44 14.42%
P/NAPS 3.37 4.92 5.40 5.57 4.74 6.90 4.86 -5.91%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 11/06/20 12/06/19 12/06/18 13/06/17 13/06/16 11/06/15 - -
Price 1.62 2.40 2.33 2.02 2.28 3.55 0.00 -
P/RPS 1.07 1.12 1.35 1.40 1.24 1.58 0.00 -
P/EPS 18.73 10.50 19.21 19.53 13.18 13.39 0.00 -
EY 5.34 9.53 5.21 5.12 7.59 7.47 0.00 -
DY 4.60 8.85 4.46 5.77 7.41 4.11 0.00 -
P/NAPS 4.01 4.92 5.66 5.23 4.91 6.06 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