[BAUTO] YoY TTM Result on 31-Oct-2013 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
06-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 30.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 2,024,079 1,868,055 1,754,782 1,343,667 14.61%
PBT 236,451 290,654 265,453 113,495 27.69%
Tax -57,261 -74,268 -68,029 -27,260 28.04%
NP 179,190 216,386 197,424 86,235 27.57%
-
NP to SH 164,484 207,053 192,295 83,446 25.35%
-
Tax Rate 24.22% 25.55% 25.63% 24.02% -
Total Cost 1,844,889 1,651,669 1,557,358 1,257,432 13.61%
-
Net Worth 457,569 491,459 418,488 212,008 29.20%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 204,914 130,027 70,601 12,610 153.07%
Div Payout % 124.58% 62.80% 36.72% 15.11% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 457,569 491,459 418,488 212,008 29.20%
NOSH 1,147,078 1,138,691 807,893 720,626 16.74%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 8.85% 11.58% 11.25% 6.42% -
ROE 35.95% 42.13% 45.95% 39.36% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 176.46 164.05 217.20 186.46 -1.81%
EPS 14.34 18.18 23.80 11.58 7.37%
DPS 17.90 11.42 8.74 1.75 116.91%
NAPS 0.3989 0.4316 0.518 0.2942 10.67%
Adjusted Per Share Value based on latest NOSH - 720,626
31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 172.86 159.54 149.86 114.75 14.61%
EPS 14.05 17.68 16.42 7.13 25.34%
DPS 17.50 11.10 6.03 1.08 152.83%
NAPS 0.3908 0.4197 0.3574 0.1811 29.19%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/16 30/10/15 31/10/14 - -
Price 2.28 2.10 3.51 0.00 -
P/RPS 1.29 1.28 1.62 0.00 -
P/EPS 15.90 11.55 14.75 0.00 -
EY 6.29 8.66 6.78 0.00 -
DY 7.85 5.44 2.49 0.00 -
P/NAPS 5.72 4.87 6.78 0.00 -
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 08/12/16 10/12/15 08/12/14 - -
Price 2.12 2.12 3.31 0.00 -
P/RPS 1.20 1.29 1.52 0.00 -
P/EPS 14.78 11.66 13.91 0.00 -
EY 6.76 8.58 7.19 0.00 -
DY 8.44 5.39 2.64 0.00 -
P/NAPS 5.31 4.91 6.39 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