[BAUTO] QoQ Annualized Quarter Result on 30-Apr-2014 [#4]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
11-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- 17.82%
YoY- 160.24%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 1,874,045 2,033,546 2,031,804 1,448,873 1,405,197 1,421,728 1,713,660 6.12%
PBT 298,229 315,002 305,872 181,583 156,230 147,262 144,608 61.80%
Tax -77,549 -80,952 -76,284 -45,860 -40,788 -36,614 -37,160 63.08%
NP 220,680 234,050 229,588 135,723 115,442 110,648 107,448 61.36%
-
NP to SH 213,528 227,246 224,404 132,359 112,341 107,374 104,348 60.97%
-
Tax Rate 26.00% 25.70% 24.94% 25.26% 26.11% 24.86% 25.70% -
Total Cost 1,653,365 1,799,496 1,802,216 1,313,150 1,289,754 1,311,080 1,606,212 1.94%
-
Net Worth 444,867 418,611 374,383 324,529 271,029 211,725 0 -
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 92,697 84,853 64,576 39,798 17,321 25,188 - -
Div Payout % 43.41% 37.34% 28.78% 30.07% 15.42% 23.46% - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 444,867 418,611 374,383 324,529 271,029 211,725 0 -
NOSH 808,409 808,129 807,208 758,069 742,343 719,664 720,635 7.94%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 11.78% 11.51% 11.30% 9.37% 8.22% 7.78% 6.27% -
ROE 48.00% 54.29% 59.94% 40.78% 41.45% 50.71% 0.00% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 231.82 251.64 251.71 191.13 189.29 197.55 237.80 -1.67%
EPS 26.41 28.12 27.80 17.46 15.13 14.92 14.48 49.11%
DPS 11.47 10.50 8.00 5.25 2.33 3.50 0.00 -
NAPS 0.5503 0.518 0.4638 0.4281 0.3651 0.2942 0.00 -
Adjusted Per Share Value based on latest NOSH - 805,745
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 159.88 173.48 173.34 123.61 119.88 121.29 146.19 6.13%
EPS 18.22 19.39 19.14 11.29 9.58 9.16 8.90 61.01%
DPS 7.91 7.24 5.51 3.40 1.48 2.15 0.00 -
NAPS 0.3795 0.3571 0.3194 0.2769 0.2312 0.1806 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 - - -
Price 3.31 3.51 2.58 2.08 1.93 0.00 0.00 -
P/RPS 1.43 1.39 1.02 1.09 1.02 0.00 0.00 -
P/EPS 12.53 12.48 9.28 11.91 12.75 0.00 0.00 -
EY 7.98 8.01 10.78 8.39 7.84 0.00 0.00 -
DY 3.46 2.99 3.10 2.52 1.21 0.00 0.00 -
P/NAPS 6.01 6.78 5.56 4.86 5.29 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 09/03/15 08/12/14 08/09/14 11/06/14 10/03/14 06/12/13 - -
Price 3.64 3.31 2.90 2.31 1.86 1.71 0.00 -
P/RPS 1.57 1.32 1.15 1.21 0.98 0.87 0.00 -
P/EPS 13.78 11.77 10.43 13.23 12.29 11.46 0.00 -
EY 7.26 8.50 9.59 7.56 8.14 8.73 0.00 -
DY 3.15 3.17 2.76 2.27 1.25 2.05 0.00 -
P/NAPS 6.61 6.39 6.25 5.40 5.09 5.81 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