[BAUTO] YoY TTM Result on 31-Jul-2013 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 2,093,314 1,834,471 1,528,409 1,278,491 17.84%
PBT 263,765 297,987 221,899 86,905 44.73%
Tax -63,847 -77,833 -55,641 -21,275 44.19%
NP 199,918 220,154 166,258 65,630 44.91%
-
NP to SH 186,920 211,512 162,373 63,703 43.11%
-
Tax Rate 24.21% 26.12% 25.07% 24.48% -
Total Cost 1,893,396 1,614,317 1,362,151 1,212,861 15.98%
-
Net Worth 457,030 460,936 374,383 0 -
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 201,836 127,816 56,956 - -
Div Payout % 107.98% 60.43% 35.08% - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 457,030 460,936 374,383 0 -
NOSH 1,145,153 1,139,803 807,208 720,635 16.67%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 9.55% 12.00% 10.88% 5.13% -
ROE 40.90% 45.89% 43.37% 0.00% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 182.80 160.95 189.34 177.41 1.00%
EPS 16.32 18.56 20.12 8.84 22.65%
DPS 17.65 11.21 7.06 0.00 -
NAPS 0.3991 0.4044 0.4638 0.00 -
Adjusted Per Share Value based on latest NOSH - 720,635
31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 178.77 156.67 130.53 109.19 17.84%
EPS 15.96 18.06 13.87 5.44 43.10%
DPS 17.24 10.92 4.86 0.00 -
NAPS 0.3903 0.3936 0.3197 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 29/07/16 31/07/15 31/07/14 - -
Price 2.34 2.60 2.58 0.00 -
P/RPS 1.28 1.62 1.36 0.00 -
P/EPS 14.34 14.01 12.83 0.00 -
EY 6.98 7.14 7.80 0.00 -
DY 7.54 4.31 2.73 0.00 -
P/NAPS 5.86 6.43 5.56 0.00 -
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 08/09/16 10/09/15 08/09/14 - -
Price 2.25 2.13 2.90 0.00 -
P/RPS 1.23 1.32 1.53 0.00 -
P/EPS 13.78 11.48 14.42 0.00 -
EY 7.25 8.71 6.94 0.00 -
DY 7.84 5.26 2.43 0.00 -
P/NAPS 5.64 5.27 6.25 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