[BAUTO] YoY TTM Result on 31-Oct-2017 [#2]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

08-Dec-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

31-Oct-2017 [#2]

Profit Trend

QoQ- -8.58%

YoY- -45.45%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
TTM Result
Revenue	1,815,561	2,308,620	2,305,705	1,555,650	2,024,079	1,868,055	1,754,782	0.56%
YoY %	-21.36%	0.13%	48.21%	-23.14%	8.35%	6.46%	-	-
Horiz. %	103.46%	131.56%	131.40%	88.65%	115.35%	106.46%	100.00%	-
PBT	84,561	274,654	292,735	137,938	236,451	290,654	265,453	-17.34%
YoY %	-69.21%	-6.18%	112.22%	-41.66%	-18.65%	9.49%	-	-
Horiz. %	31.86%	103.47%	110.28%	51.96%	89.07%	109.49%	100.00%	-
Tax	-21,003	-59,763	-64,067	-35,197	-57,261	-74,268	-68,029	-17.77%
YoY %	64.86%	6.72%	-82.02%	38.53%	22.90%	-9.17%	-	-
Horiz. %	30.87%	87.85%	94.18%	51.74%	84.17%	109.17%	100.00%	-
NP	63,558	214,891	228,668	102,741	179,190	216,386	197,424	-17.19%
YoY %	-70.42%	-6.02%	122.57%	-42.66%	-17.19%	9.60%	-	-
Horiz. %	32.19%	108.85%	115.83%	52.04%	90.76%	109.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,644	211,973	221,854	89,724	164,484	207,053	192,295	-16.81%
YoY %	-69.98%	-4.45%	147.26%	-45.45%	-20.56%	7.67%	-	-
Horiz. %	33.10%	110.23%	115.37%	46.66%	85.54%	107.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.84%	21.76%	21.89%	25.52%	24.22%	25.55%	25.63%	-
YoY %	14.15%	-0.59%	-14.22%	5.37%	-5.21%	-0.31%	-	-
Horiz. %	96.92%	84.90%	85.41%	99.57%	94.50%	99.69%	100.00%	-
Total Cost	1,752,003	2,093,729	2,077,037	1,452,909	1,844,889	1,651,669	1,557,358	1.98%
YoY %	-16.32%	0.80%	42.96%	-21.25%	11.70%	6.06%	-	-
Horiz. %	112.50%	134.44%	133.37%	93.29%	118.46%	106.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	499,833	482,361	515,793	427,915	457,569	491,459	418,488	3.00%
YoY %	3.62%	-6.48%	20.54%	-6.48%	-6.90%	17.44%	-	-
Horiz. %	119.44%	115.26%	123.25%	102.25%	109.34%	117.44%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Dividend
Div	37,178	243,645	156,854	103,500	204,914	130,027	70,601	-10.12%
YoY %	-84.74%	55.33%	51.55%	-49.49%	57.59%	84.17%	-	-
Horiz. %	52.66%	345.10%	222.17%	146.60%	290.24%	184.17%	100.00%	-
Div Payout %	58.42%	114.94%	70.70%	115.35%	124.58%	62.80%	36.72%	-
YoY %	-49.17%	62.57%	-38.71%	-7.41%	98.38%	71.02%	-	-
Horiz. %	159.10%	313.02%	192.54%	314.13%	339.27%	171.02%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Equity
Net Worth	499,833	482,361	515,793	427,915	457,569	491,459	418,488	3.00%
YoY %	3.62%	-6.48%	20.54%	-6.48%	-6.90%	17.44%	-	-
Horiz. %	119.44%	115.26%	123.25%	102.25%	109.34%	117.44%	100.00%	-
NOSH	1,163,549	1,158,409	1,162,374	1,150,310	1,147,078	1,138,691	807,893	6.26%
YoY %	0.44%	-0.34%	1.05%	0.28%	0.74%	40.95%	-	-
Horiz. %	144.02%	143.39%	143.88%	142.38%	141.98%	140.95%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Ratio Analysis
NP Margin	3.50%	9.31%	9.92%	6.60%	8.85%	11.58%	11.25%	-
YoY %	-62.41%	-6.15%	50.30%	-25.42%	-23.58%	2.93%	-	-
Horiz. %	31.11%	82.76%	88.18%	58.67%	78.67%	102.93%	100.00%	-
ROE	12.73%	43.94%	43.01%	20.97%	35.95%	42.13%	45.95%	-
YoY %	-71.03%	2.16%	105.10%	-41.67%	-14.67%	-8.31%	-	-
Horiz. %	27.70%	95.63%	93.60%	45.64%	78.24%	91.69%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Per Share
RPS	156.23	199.29	198.57	135.24	176.46	164.05	217.20	-5.33%
YoY %	-21.61%	0.36%	46.83%	-23.36%	7.56%	-24.47%	-	-
Horiz. %	71.93%	91.75%	91.42%	62.27%	81.24%	75.53%	100.00%	-
EPS	5.48	18.30	19.11	7.80	14.34	18.18	23.80	-21.69%
YoY %	-70.05%	-4.24%	145.00%	-45.61%	-21.12%	-23.61%	-	-
Horiz. %	23.03%	76.89%	80.29%	32.77%	60.25%	76.39%	100.00%	-
DPS	3.20	21.00	13.55	9.00	17.90	11.42	8.74	-15.40%
YoY %	-84.76%	54.98%	50.56%	-49.72%	56.74%	30.66%	-	-
Horiz. %	36.61%	240.27%	155.03%	102.97%	204.81%	130.66%	100.00%	-
NAPS	0.4301	0.4164	0.4442	0.372	0.3989	0.4316	0.518	-3.04%
YoY %	3.29%	-6.26%	19.41%	-6.74%	-7.58%	-16.68%	-	-
Horiz. %	83.03%	80.39%	85.75%	71.81%	77.01%	83.32%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,150,310
RPS	155.05	197.16	196.91	132.86	172.86	159.54	149.86	0.56%
YoY %	-21.36%	0.13%	48.21%	-23.14%	8.35%	6.46%	-	-
Horiz. %	103.46%	131.56%	131.40%	88.66%	115.35%	106.46%	100.00%	-
EPS	5.44	18.10	18.95	7.66	14.05	17.68	16.42	-16.80%
YoY %	-69.94%	-4.49%	147.39%	-45.48%	-20.53%	7.67%	-	-
Horiz. %	33.13%	110.23%	115.41%	46.65%	85.57%	107.67%	100.00%	-
DPS	3.18	20.81	13.40	8.84	17.50	11.10	6.03	-10.10%
YoY %	-84.72%	55.30%	51.58%	-49.49%	57.66%	84.08%	-	-
Horiz. %	52.74%	345.11%	222.22%	146.60%	290.22%	184.08%	100.00%	-
NAPS	0.4269	0.4119	0.4405	0.3654	0.3908	0.4197	0.3574	3.00%
YoY %	3.64%	-6.49%	20.55%	-6.50%	-6.89%	17.43%	-	-
Horiz. %	119.45%	115.25%	123.25%	102.24%	109.35%	117.43%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/20	31/10/19	31/10/18	31/10/17	31/10/16	30/10/15	31/10/14	-
Price	1.16	2.28	1.90	2.04	2.28	2.10	3.51	-
P/RPS	0.74	1.14	0.96	1.51	1.29	1.28	1.62	-12.23%
YoY %	-35.09%	18.75%	-36.42%	17.05%	0.78%	-20.99%	-	-
Horiz. %	45.68%	70.37%	59.26%	93.21%	79.63%	79.01%	100.00%	-
P/EPS	21.18	12.46	9.94	26.15	15.90	11.55	14.75	6.20%
YoY %	69.98%	25.35%	-61.99%	64.47%	37.66%	-21.69%	-	-
Horiz. %	143.59%	84.47%	67.39%	177.29%	107.80%	78.31%	100.00%	-
EY	4.72	8.03	10.06	3.82	6.29	8.66	6.78	-5.85%
YoY %	-41.22%	-20.18%	163.35%	-39.27%	-27.37%	27.73%	-	-
Horiz. %	69.62%	118.44%	148.38%	56.34%	92.77%	127.73%	100.00%	-
DY	2.76	9.21	7.13	4.41	7.85	5.44	2.49	1.72%
YoY %	-70.03%	29.17%	61.68%	-43.82%	44.30%	118.47%	-	-
Horiz. %	110.84%	369.88%	286.35%	177.11%	315.26%	218.47%	100.00%	-
P/NAPS	2.70	5.48	4.28	5.48	5.72	4.87	6.78	-14.21%
YoY %	-50.73%	28.04%	-21.90%	-4.20%	17.45%	-28.17%	-	-
Horiz. %	39.82%	80.83%	63.13%	80.83%	84.37%	71.83%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Price Multiplier on Announcement Date
Date	10/12/20	10/12/19	12/12/18	08/12/17	08/12/16	10/12/15	08/12/14	-
Price	1.50	2.15	2.12	2.15	2.12	2.12	3.31	-
P/RPS	0.96	1.08	1.07	1.59	1.20	1.29	1.52	-7.36%
YoY %	-11.11%	0.93%	-32.70%	32.50%	-6.98%	-15.13%	-	-
Horiz. %	63.16%	71.05%	70.39%	104.61%	78.95%	84.87%	100.00%	-
P/EPS	27.39	11.75	11.10	27.56	14.78	11.66	13.91	11.94%
YoY %	133.11%	5.86%	-59.72%	86.47%	26.76%	-16.18%	-	-
Horiz. %	196.91%	84.47%	79.80%	198.13%	106.25%	83.82%	100.00%	-
EY	3.65	8.51	9.01	3.63	6.76	8.58	7.19	-10.67%
YoY %	-57.11%	-5.55%	148.21%	-46.30%	-21.21%	19.33%	-	-
Horiz. %	50.76%	118.36%	125.31%	50.49%	94.02%	119.33%	100.00%	-
DY	2.13	9.77	6.39	4.19	8.44	5.39	2.64	-3.51%
YoY %	-78.20%	52.90%	52.51%	-50.36%	56.59%	104.17%	-	-
Horiz. %	80.68%	370.08%	242.05%	158.71%	319.70%	204.17%	100.00%	-
P/NAPS	3.49	5.16	4.77	5.78	5.31	4.91	6.39	-9.58%
YoY %	-32.36%	8.18%	-17.47%	8.85%	8.15%	-23.16%	-	-
Horiz. %	54.62%	80.75%	74.65%	90.45%	83.10%	76.84%	100.00%	-

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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

New IPO: FEYTECH HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-05-06 16:00:00

EMA 5

10 Mins

SELL

2024-05-06 15:45:00

EMA 5

5 Mins

SELL

2024-05-06 15:35:00

EMA 5

5 Mins

BUY

2024-05-06 15:30:00

EMA 5

5 Mins

SELL

2024-05-06 15:25:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

313

PTRANS

PERAK TRANSIT BERHAD

312

HLIND

HONG LEONG INDUSTRIES BHD

303

YTLPOWR

YTL POWER INTERNATIONAL BHD

242

MYEG

MY E.G. SERVICES BHD

167

YTL

YTL CORPORATION BHD

165

SNS

SNS NETWORK TECHNOLOGY BERHAD

157

PBBANK

PUBLIC BANK BHD

153

GENTING

GENTING BHD

137

Daily Stocks

HSI-CXG

0.175

+0.005

274,973,200

SNS

0.48

+0.085

194,541,300

HSI-HUT

0.205

-0.025

186,376,900

ICONIC-WA

0.045

+0.005

130,086,500

INGENIEU

0.115

0.00

123,268,500

SENDAI

0.465

+0.075

88,116,100

ICONIC

0.11

+0.005

87,379,000

DNEX

0.415

+0.015

85,878,900

MYEG

0.915

-0.005

69,391,400

SENDAI-WA

0.235

+0.055

57,906,700

More active Stocks

NIKKEI-CF

1.60

+0.30

5,500

SAM

5.44

+0.28

3,412,900

F&N

32.22

+0.22

116,500

ALLIANZ

21.38

+0.20

5,000

CHGP

2.35

+0.19

1,528,500

PBA

2.14

+0.18

3,888,100

FRONTKN

4.10

+0.17

6,322,500

HUMEIND

3.15

+0.17

2,900,700

VSTECS

2.69

+0.16

1,905,800

MFCB

4.78

+0.16

521,600

More gainer Stocks

NESTLE

128.00

-0.30

5,400

AJI

20.06

-0.24

520,400

PETDAG

21.64

-0.22

48,000

PERTAMA

2.31

-0.18

9,647,600

TAANN

3.93

-0.16

948,000

KUAISHO-C17

0.08

-0.12

58,800

LPI

12.28

-0.10

35,300

WELLS

0.68

-0.095

4,792,500

GTRONIC-C32

0.055

-0.095

53,000

NIKKEI-HC

0.66

-0.095

35,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More