[BAUTO] YoY TTM Result on 31-Jan-2016 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
11-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- -2.61%
YoY- -3.16%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 2,524,438 1,776,364 1,840,182 2,001,874 1,800,509 1,462,139 11.53%
PBT 338,320 156,203 217,199 282,706 288,082 149,009 17.81%
Tax -72,326 -37,594 -53,609 -70,777 -73,431 -37,570 13.98%
NP 265,994 118,609 163,590 211,929 214,651 111,439 18.99%
-
NP to SH 262,395 105,091 148,461 201,658 208,249 107,592 19.50%
-
Tax Rate 21.38% 24.07% 24.68% 25.04% 25.49% 25.21% -
Total Cost 2,258,444 1,657,755 1,676,592 1,789,945 1,585,858 1,350,700 10.82%
-
Net Worth 555,926 445,792 455,672 504,617 446,021 287,647 14.07%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 182,519 98,539 211,876 127,437 97,753 12,610 70.60%
Div Payout % 69.56% 93.77% 142.72% 63.19% 46.94% 11.72% -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 555,926 445,792 455,672 504,617 446,021 287,647 14.07%
NOSH 1,162,973 1,160,383 1,146,347 1,142,444 810,505 787,860 8.09%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 10.54% 6.68% 8.89% 10.59% 11.92% 7.62% -
ROE 47.20% 23.57% 32.58% 39.96% 46.69% 37.40% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 217.51 153.81 160.53 175.23 222.15 185.58 3.22%
EPS 22.61 9.10 12.95 17.65 25.69 13.66 10.59%
DPS 15.75 8.55 18.50 11.15 12.10 1.60 57.95%
NAPS 0.479 0.386 0.3975 0.4417 0.5503 0.3651 5.57%
Adjusted Per Share Value based on latest NOSH - 1,142,444
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 215.59 151.71 157.16 170.96 153.77 124.87 11.53%
EPS 22.41 8.97 12.68 17.22 17.78 9.19 19.50%
DPS 15.59 8.42 18.09 10.88 8.35 1.08 70.51%
NAPS 0.4748 0.3807 0.3892 0.431 0.3809 0.2457 14.07%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 2.19 2.24 2.10 2.17 3.31 1.93 -
P/RPS 1.01 1.46 1.31 1.24 1.49 1.04 -0.58%
P/EPS 9.69 24.62 16.22 12.29 12.88 14.13 -7.26%
EY 10.32 4.06 6.17 8.13 7.76 7.08 7.82%
DY 7.19 3.82 8.81 5.14 3.66 0.83 53.96%
P/NAPS 4.57 5.80 5.28 4.91 6.01 5.29 -2.88%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 13/03/19 12/03/18 14/03/17 11/03/16 09/03/15 - -
Price 2.24 2.02 2.04 2.19 3.64 0.00 -
P/RPS 1.03 1.31 1.27 1.25 1.64 0.00 -
P/EPS 9.91 22.20 15.75 12.41 14.17 0.00 -
EY 10.09 4.50 6.35 8.06 7.06 0.00 -
DY 7.03 4.23 9.07 5.09 3.32 0.00 -
P/NAPS 4.68 5.23 5.13 4.96 6.61 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