[BAUTO] YoY TTM Result on 31-Oct-2014 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
08-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 18.43%
YoY- 130.44%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 1,555,650 2,024,079 1,868,055 1,754,782 1,343,667 3.72%
PBT 137,938 236,451 290,654 265,453 113,495 4.99%
Tax -35,197 -57,261 -74,268 -68,029 -27,260 6.59%
NP 102,741 179,190 216,386 197,424 86,235 4.47%
-
NP to SH 89,724 164,484 207,053 192,295 83,446 1.82%
-
Tax Rate 25.52% 24.22% 25.55% 25.63% 24.02% -
Total Cost 1,452,909 1,844,889 1,651,669 1,557,358 1,257,432 3.67%
-
Net Worth 427,915 457,569 491,459 418,488 212,008 19.17%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 103,500 204,914 130,027 70,601 12,610 69.19%
Div Payout % 115.35% 124.58% 62.80% 36.72% 15.11% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 427,915 457,569 491,459 418,488 212,008 19.17%
NOSH 1,150,310 1,147,078 1,138,691 807,893 720,626 12.39%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 6.60% 8.85% 11.58% 11.25% 6.42% -
ROE 20.97% 35.95% 42.13% 45.95% 39.36% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 135.24 176.46 164.05 217.20 186.46 -7.71%
EPS 7.80 14.34 18.18 23.80 11.58 -9.40%
DPS 9.00 17.90 11.42 8.74 1.75 50.54%
NAPS 0.372 0.3989 0.4316 0.518 0.2942 6.03%
Adjusted Per Share Value based on latest NOSH - 807,893
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 132.86 172.86 159.54 149.86 114.75 3.72%
EPS 7.66 14.05 17.68 16.42 7.13 1.80%
DPS 8.84 17.50 11.10 6.03 1.08 69.08%
NAPS 0.3654 0.3908 0.4197 0.3574 0.1811 19.16%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 - -
Price 2.04 2.28 2.10 3.51 0.00 -
P/RPS 1.51 1.29 1.28 1.62 0.00 -
P/EPS 26.15 15.90 11.55 14.75 0.00 -
EY 3.82 6.29 8.66 6.78 0.00 -
DY 4.41 7.85 5.44 2.49 0.00 -
P/NAPS 5.48 5.72 4.87 6.78 0.00 -
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 08/12/17 08/12/16 10/12/15 08/12/14 - -
Price 2.15 2.12 2.12 3.31 0.00 -
P/RPS 1.59 1.20 1.29 1.52 0.00 -
P/EPS 27.56 14.78 11.66 13.91 0.00 -
EY 3.63 6.76 8.58 7.19 0.00 -
DY 4.19 8.44 5.39 2.64 0.00 -
P/NAPS 5.78 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