[BAUTO] YoY TTM Result on 31-Oct-2016 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
08-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Oct-2016 [#2]
Profit Trend
QoQ- -12.0%
YoY- -20.56%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 2,308,620 2,305,705 1,555,650 2,024,079 1,868,055 1,754,782 1,343,667 9.43%
PBT 274,654 292,735 137,938 236,451 290,654 265,453 113,495 15.86%
Tax -59,763 -64,067 -35,197 -57,261 -74,268 -68,029 -27,260 13.97%
NP 214,891 228,668 102,741 179,190 216,386 197,424 86,235 16.42%
-
NP to SH 211,973 221,854 89,724 164,484 207,053 192,295 83,446 16.80%
-
Tax Rate 21.76% 21.89% 25.52% 24.22% 25.55% 25.63% 24.02% -
Total Cost 2,093,729 2,077,037 1,452,909 1,844,889 1,651,669 1,557,358 1,257,432 8.86%
-
Net Worth 482,361 515,793 427,915 457,569 491,459 418,488 212,008 14.67%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 243,645 156,854 103,500 204,914 130,027 70,601 12,610 63.77%
Div Payout % 114.94% 70.70% 115.35% 124.58% 62.80% 36.72% 15.11% -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 482,361 515,793 427,915 457,569 491,459 418,488 212,008 14.67%
NOSH 1,158,409 1,162,374 1,150,310 1,147,078 1,138,691 807,893 720,626 8.22%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 9.31% 9.92% 6.60% 8.85% 11.58% 11.25% 6.42% -
ROE 43.94% 43.01% 20.97% 35.95% 42.13% 45.95% 39.36% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 199.29 198.57 135.24 176.46 164.05 217.20 186.46 1.11%
EPS 18.30 19.11 7.80 14.34 18.18 23.80 11.58 7.92%
DPS 21.00 13.55 9.00 17.90 11.42 8.74 1.75 51.27%
NAPS 0.4164 0.4442 0.372 0.3989 0.4316 0.518 0.2942 5.95%
Adjusted Per Share Value based on latest NOSH - 1,147,078
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 197.16 196.91 132.86 172.86 159.54 149.86 114.75 9.43%
EPS 18.10 18.95 7.66 14.05 17.68 16.42 7.13 16.78%
DPS 20.81 13.40 8.84 17.50 11.10 6.03 1.08 63.69%
NAPS 0.4119 0.4405 0.3654 0.3908 0.4197 0.3574 0.1811 14.67%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 - -
Price 2.28 1.90 2.04 2.28 2.10 3.51 0.00 -
P/RPS 1.14 0.96 1.51 1.29 1.28 1.62 0.00 -
P/EPS 12.46 9.94 26.15 15.90 11.55 14.75 0.00 -
EY 8.03 10.06 3.82 6.29 8.66 6.78 0.00 -
DY 9.21 7.13 4.41 7.85 5.44 2.49 0.00 -
P/NAPS 5.48 4.28 5.48 5.72 4.87 6.78 0.00 -
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 10/12/19 12/12/18 08/12/17 08/12/16 10/12/15 08/12/14 - -
Price 2.15 2.12 2.15 2.12 2.12 3.31 0.00 -
P/RPS 1.08 1.07 1.59 1.20 1.29 1.52 0.00 -
P/EPS 11.75 11.10 27.56 14.78 11.66 13.91 0.00 -
EY 8.51 9.01 3.63 6.76 8.58 7.19 0.00 -
DY 9.77 6.39 4.19 8.44 5.39 2.64 0.00 -
P/NAPS 5.16 4.77 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