[BAUTO] QoQ Annualized Quarter Result on 30-Apr-2013 [#4]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 38.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 1,405,197 1,421,728 1,713,660 1,064,349 874,810 863,092 47.59%
PBT 156,230 147,262 144,608 69,224 49,850 58,720 118.48%
Tax -40,788 -36,614 -37,160 -17,211 -13,642 -16,516 105.86%
NP 115,442 110,648 107,448 52,013 36,208 42,204 123.37%
-
NP to SH 112,341 107,374 104,348 50,861 36,700 42,204 118.56%
-
Tax Rate 26.11% 24.86% 25.70% 24.86% 27.37% 28.13% -
Total Cost 1,289,754 1,311,080 1,606,212 1,012,336 838,602 820,888 43.45%
-
Net Worth 271,029 211,725 0 158,922 0 0 -
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 17,321 25,188 - - - - -
Div Payout % 15.42% 23.46% - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 271,029 211,725 0 158,922 0 0 -
NOSH 742,343 719,664 720,635 720,410 720,549 720,204 2.44%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 8.22% 7.78% 6.27% 4.89% 4.14% 4.89% -
ROE 41.45% 50.71% 0.00% 32.00% 0.00% 0.00% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 189.29 197.55 237.80 147.74 121.41 119.84 44.06%
EPS 15.13 14.92 14.48 7.06 5.09 5.86 113.31%
DPS 2.33 3.50 0.00 0.00 0.00 0.00 -
NAPS 0.3651 0.2942 0.00 0.2206 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 720,246
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 119.88 121.29 146.19 90.80 74.63 73.63 47.59%
EPS 9.58 9.16 8.90 4.34 3.13 3.60 118.52%
DPS 1.48 2.15 0.00 0.00 0.00 0.00 -
NAPS 0.2312 0.1806 0.00 0.1356 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/01/14 - - - - - -
Price 1.93 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.02 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.75 0.00 0.00 0.00 0.00 0.00 -
EY 7.84 0.00 0.00 0.00 0.00 0.00 -
DY 1.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.29 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 10/03/14 06/12/13 - - - - -
Price 1.86 1.71 0.00 0.00 0.00 0.00 -
P/RPS 0.98 0.87 0.00 0.00 0.00 0.00 -
P/EPS 12.29 11.46 0.00 0.00 0.00 0.00 -
EY 8.14 8.73 0.00 0.00 0.00 0.00 -
DY 1.25 2.05 0.00 0.00 0.00 0.00 -
P/NAPS 5.09 5.81 0.00 0.00 0.00 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