[BAUTO] YoY TTM Result on 30-Apr-2018 [#4]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

12-Jun-2018

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

30-Apr-2018 [#4]

Profit Trend

QoQ- 33.28%

YoY- 17.65%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
TTM Result
Revenue	2,287,915	1,759,036	2,492,121	1,992,926	1,659,502	2,112,243	1,829,877	3.78%
YoY %	30.07%	-29.42%	25.05%	20.09%	-21.43%	15.43%	-	-
Horiz. %	125.03%	96.13%	136.19%	108.91%	90.69%	115.43%	100.00%	-
PBT	172,693	131,771	342,257	197,234	176,570	278,731	300,916	-8.83%
YoY %	31.06%	-61.50%	73.53%	11.70%	-36.65%	-7.37%	-	-
Horiz. %	57.39%	43.79%	113.74%	65.54%	58.68%	92.63%	100.00%	-
Tax	-41,134	-28,252	-74,235	-46,116	-43,110	-68,032	-78,395	-10.18%
YoY %	-45.60%	61.94%	-60.97%	-6.97%	36.63%	13.22%	-	-
Horiz. %	52.47%	36.04%	94.69%	58.83%	54.99%	86.78%	100.00%	-
NP	131,559	103,519	268,022	151,118	133,460	210,699	222,521	-8.37%
YoY %	27.09%	-61.38%	77.36%	13.23%	-36.66%	-5.31%	-	-
Horiz. %	59.12%	46.52%	120.45%	67.91%	59.98%	94.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	133,944	100,512	265,265	140,067	119,054	198,012	215,410	-7.60%
YoY %	33.26%	-62.11%	89.38%	17.65%	-39.88%	-8.08%	-	-
Horiz. %	62.18%	46.66%	123.14%	65.02%	55.27%	91.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.82%	21.44%	21.69%	23.38%	24.42%	24.41%	26.05%	-
YoY %	11.10%	-1.15%	-7.23%	-4.26%	0.04%	-6.30%	-	-
Horiz. %	91.44%	82.30%	83.26%	89.75%	93.74%	93.70%	100.00%	-
Total Cost	2,156,356	1,655,517	2,224,099	1,841,808	1,526,042	1,901,544	1,607,356	5.01%
YoY %	30.25%	-25.56%	20.76%	20.69%	-19.75%	18.30%	-	-
Horiz. %	134.16%	103.00%	138.37%	114.59%	94.94%	118.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	567,125	469,636	566,378	474,896	444,335	531,287	476,164	2.95%
YoY %	20.76%	-17.08%	19.26%	6.88%	-16.37%	11.58%	-	-
Horiz. %	119.10%	98.63%	118.95%	99.73%	93.32%	111.58%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Dividend
Div	75,505	86,420	246,627	120,019	133,674	193,127	118,314	-7.20%
YoY %	-12.63%	-64.96%	105.49%	-10.22%	-30.78%	63.23%	-	-
Horiz. %	63.82%	73.04%	208.45%	101.44%	112.98%	163.23%	100.00%	-
Div Payout %	56.37%	85.98%	92.97%	85.69%	112.28%	97.53%	54.93%	-
YoY %	-34.44%	-7.52%	8.50%	-23.68%	15.12%	77.55%	-	-
Horiz. %	102.62%	156.53%	169.25%	156.00%	204.41%	177.55%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Equity
Net Worth	567,125	469,636	566,378	474,896	444,335	531,287	476,164	2.95%
YoY %	20.76%	-17.08%	19.26%	6.88%	-16.37%	11.58%	-	-
Horiz. %	119.10%	98.63%	118.95%	99.73%	93.32%	111.58%	100.00%	-
NOSH	1,163,927	1,163,549	1,163,153	1,161,425	1,150,829	1,144,523	812,705	6.16%
YoY %	0.03%	0.03%	0.15%	0.92%	0.55%	40.83%	-	-
Horiz. %	143.22%	143.17%	143.12%	142.91%	141.60%	140.83%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Ratio Analysis
NP Margin	5.75%	5.88%	10.75%	7.58%	8.04%	9.98%	12.16%	-
YoY %	-2.21%	-45.30%	41.82%	-5.72%	-19.44%	-17.93%	-	-
Horiz. %	47.29%	48.36%	88.40%	62.34%	66.12%	82.07%	100.00%	-
ROE	23.62%	21.40%	46.84%	29.49%	26.79%	37.27%	45.24%	-
YoY %	10.37%	-54.31%	58.83%	10.08%	-28.12%	-17.62%	-	-
Horiz. %	52.21%	47.30%	103.54%	65.19%	59.22%	82.38%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Per Share
RPS	196.99	151.36	214.77	172.60	144.20	184.55	225.16	-2.20%
YoY %	30.15%	-29.52%	24.43%	19.69%	-21.86%	-18.04%	-	-
Horiz. %	87.49%	67.22%	95.39%	76.66%	64.04%	81.96%	100.00%	-
EPS	11.53	8.65	22.86	12.13	10.35	17.30	26.51	-12.94%
YoY %	33.29%	-62.16%	88.46%	17.20%	-40.17%	-34.74%	-	-
Horiz. %	43.49%	32.63%	86.23%	45.76%	39.04%	65.26%	100.00%	-
DPS	6.50	7.45	21.25	10.40	11.65	16.90	14.60	-12.60%
YoY %	-12.75%	-64.94%	104.33%	-10.73%	-31.07%	15.75%	-	-
Horiz. %	44.52%	51.03%	145.55%	71.23%	79.79%	115.75%	100.00%	-
NAPS	0.4883	0.4041	0.4881	0.4113	0.3861	0.4642	0.5859	-2.98%
YoY %	20.84%	-17.21%	18.67%	6.53%	-16.82%	-20.77%	-	-
Horiz. %	83.34%	68.97%	83.31%	70.20%	65.90%	79.23%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,161,425
RPS	195.39	150.23	212.83	170.20	141.72	180.39	156.28	3.78%
YoY %	30.06%	-29.41%	25.05%	20.10%	-21.44%	15.43%	-	-
Horiz. %	125.03%	96.13%	136.19%	108.91%	90.68%	115.43%	100.00%	-
EPS	11.44	8.58	22.65	11.96	10.17	16.91	18.40	-7.60%
YoY %	33.33%	-62.12%	89.38%	17.60%	-39.86%	-8.10%	-	-
Horiz. %	62.17%	46.63%	123.10%	65.00%	55.27%	91.90%	100.00%	-
DPS	6.45	7.38	21.06	10.25	11.42	16.49	10.10	-7.19%
YoY %	-12.60%	-64.96%	105.46%	-10.25%	-30.75%	63.27%	-	-
Horiz. %	63.86%	73.07%	208.51%	101.49%	113.07%	163.27%	100.00%	-
NAPS	0.4843	0.4011	0.4837	0.4056	0.3795	0.4537	0.4067	2.95%
YoY %	20.74%	-17.08%	19.26%	6.88%	-16.35%	11.56%	-	-
Horiz. %	119.08%	98.62%	118.93%	99.73%	93.31%	111.56%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/21	30/04/20	30/04/19	30/04/18	28/04/17	29/04/16	30/04/15	-
Price	1.48	1.36	2.40	2.22	2.15	2.20	4.04	-
P/RPS	0.75	0.90	1.12	1.29	1.49	1.19	1.79	-13.48%
YoY %	-16.67%	-19.64%	-13.18%	-13.42%	25.21%	-33.52%	-	-
Horiz. %	41.90%	50.28%	62.57%	72.07%	83.24%	66.48%	100.00%	-
P/EPS	12.83	15.73	10.50	18.30	20.78	12.72	15.24	-2.82%
YoY %	-18.44%	49.81%	-42.62%	-11.93%	63.36%	-16.54%	-	-
Horiz. %	84.19%	103.22%	68.90%	120.08%	136.35%	83.46%	100.00%	-
EY	7.79	6.36	9.53	5.46	4.81	7.86	6.56	2.90%
YoY %	22.48%	-33.26%	74.54%	13.51%	-38.80%	19.82%	-	-
Horiz. %	118.75%	96.95%	145.27%	83.23%	73.32%	119.82%	100.00%	-
DY	4.39	5.48	8.85	4.68	5.42	7.68	3.61	3.31%
YoY %	-19.89%	-38.08%	89.10%	-13.65%	-29.43%	112.74%	-	-
Horiz. %	121.61%	151.80%	245.15%	129.64%	150.14%	212.74%	100.00%	-
P/NAPS	3.03	3.37	4.92	5.40	5.57	4.74	6.90	-12.80%
YoY %	-10.09%	-31.50%	-8.89%	-3.05%	17.51%	-31.30%	-	-
Horiz. %	43.91%	48.84%	71.30%	78.26%	80.72%	68.70%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Price Multiplier on Announcement Date
Date	18/06/21	11/06/20	12/06/19	12/06/18	13/06/17	13/06/16	11/06/15	-
Price	1.48	1.62	2.40	2.33	2.02	2.28	3.55	-
P/RPS	0.75	1.07	1.12	1.35	1.40	1.24	1.58	-11.66%
YoY %	-29.91%	-4.46%	-17.04%	-3.57%	12.90%	-21.52%	-	-
Horiz. %	47.47%	67.72%	70.89%	85.44%	88.61%	78.48%	100.00%	-
P/EPS	12.83	18.73	10.50	19.21	19.53	13.18	13.39	-0.70%
YoY %	-31.50%	78.38%	-45.34%	-1.64%	48.18%	-1.57%	-	-
Horiz. %	95.82%	139.88%	78.42%	143.47%	145.86%	98.43%	100.00%	-
EY	7.79	5.34	9.53	5.21	5.12	7.59	7.47	0.70%
YoY %	45.88%	-43.97%	82.92%	1.76%	-32.54%	1.61%	-	-
Horiz. %	104.28%	71.49%	127.58%	69.75%	68.54%	101.61%	100.00%	-
DY	4.39	4.60	8.85	4.46	5.77	7.41	4.11	1.10%
YoY %	-4.57%	-48.02%	98.43%	-22.70%	-22.13%	80.29%	-	-
Horiz. %	106.81%	111.92%	215.33%	108.52%	140.39%	180.29%	100.00%	-
P/NAPS	3.03	4.01	4.92	5.66	5.23	4.91	6.06	-10.90%
YoY %	-24.44%	-18.50%	-13.07%	8.22%	6.52%	-18.98%	-	-
Horiz. %	50.00%	66.17%	81.19%	93.40%	86.30%	81.02%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 16:00:00

EMA 5

5 Mins

BUY

2024-04-26 15:20:00

EMA 5

5 Mins

SELL

2024-04-26 15:10:00

VOLUME BREAKOUT

5 Mins

BUY

2024-04-26 15:05:00

EMA 5

5 Mins

BUY

2024-04-26 10:35:00

EMA 5

5 Mins

SELL

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 >

OPENSYS

OPENSYS (M) BHD

1000

MYEG

MY E.G. SERVICES BHD

362

PTRANS

PERAK TRANSIT BERHAD

351

MPI

MALAYSIAN PACIFIC INDUSTRIES

348

HLIND

HONG LEONG INDUSTRIES BHD

341

YTLPOWR

YTL POWER INTERNATIONAL BHD

327

YTL

YTL CORPORATION BHD

240

CAPITALA

CAPITAL A BERHAD

215

MAYBANK

MALAYAN BANKING BHD

208

PBBANK

PUBLIC BANK BHD

174

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

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