[BAUTO] YoY TTM Result on 31-Jul-2016 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
08-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- -5.6%
YoY- -11.63%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 2,541,769 2,087,094 1,557,114 2,093,314 1,834,471 1,528,409 1,278,491 12.12%
PBT 340,050 232,755 149,720 263,765 297,987 221,899 86,905 25.51%
Tax -72,148 -53,202 -37,351 -63,847 -77,833 -55,641 -21,275 22.56%
NP 267,902 179,553 112,369 199,918 220,154 166,258 65,630 26.40%
-
NP to SH 265,502 170,138 98,150 186,920 211,512 162,373 63,703 26.84%
-
Tax Rate 21.22% 22.86% 24.95% 24.21% 26.12% 25.07% 24.48% -
Total Cost 2,273,867 1,907,541 1,444,745 1,893,396 1,614,317 1,362,151 1,212,861 11.03%
-
Net Worth 498,647 474,137 427,002 457,030 460,936 374,383 0 -
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 255,333 131,715 116,640 201,836 127,816 56,956 - -
Div Payout % 96.17% 77.42% 118.84% 107.98% 60.43% 35.08% - -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 498,647 474,137 427,002 457,030 460,936 374,383 0 -
NOSH 1,163,349 1,162,008 1,154,685 1,145,153 1,139,803 807,208 720,635 8.30%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 10.54% 8.60% 7.22% 9.55% 12.00% 10.88% 5.13% -
ROE 53.24% 35.88% 22.99% 40.90% 45.89% 43.37% 0.00% -
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 218.98 179.82 134.85 182.80 160.95 189.34 177.41 3.56%
EPS 22.87 14.66 8.50 16.32 18.56 20.12 8.84 17.15%
DPS 22.00 11.40 10.15 17.65 11.21 7.06 0.00 -
NAPS 0.4296 0.4085 0.3698 0.3991 0.4044 0.4638 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,145,153
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 217.07 178.24 132.98 178.77 156.67 130.53 109.19 12.12%
EPS 22.67 14.53 8.38 15.96 18.06 13.87 5.44 26.84%
DPS 21.81 11.25 9.96 17.24 10.92 4.86 0.00 -
NAPS 0.4259 0.4049 0.3647 0.3903 0.3936 0.3197 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 - -
Price 2.55 2.18 1.96 2.34 2.60 2.58 0.00 -
P/RPS 1.16 1.21 1.45 1.28 1.62 1.36 0.00 -
P/EPS 11.15 14.87 23.06 14.34 14.01 12.83 0.00 -
EY 8.97 6.72 4.34 6.98 7.14 7.80 0.00 -
DY 8.63 5.23 5.18 7.54 4.31 2.73 0.00 -
P/NAPS 5.94 5.34 5.30 5.86 6.43 5.56 0.00 -
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 13/09/19 13/09/18 11/09/17 08/09/16 10/09/15 08/09/14 - -
Price 2.39 2.07 2.14 2.25 2.13 2.90 0.00 -
P/RPS 1.09 1.15 1.59 1.23 1.32 1.53 0.00 -
P/EPS 10.45 14.12 25.18 13.78 11.48 14.42 0.00 -
EY 9.57 7.08 3.97 7.25 8.71 6.94 0.00 -
DY 9.21 5.51 4.74 7.84 5.26 2.43 0.00 -
P/NAPS 5.56 5.07 5.79 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