[BAUTO] QoQ Annualized Quarter Result on 31-Jan-2013 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -13.04%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 1,421,728 1,713,660 1,064,349 874,810 863,092 64.72%
PBT 147,262 144,608 69,224 49,850 58,720 150.78%
Tax -36,614 -37,160 -17,211 -13,642 -16,516 121.68%
NP 110,648 107,448 52,013 36,208 42,204 162.17%
-
NP to SH 107,374 104,348 50,861 36,700 42,204 154.41%
-
Tax Rate 24.86% 25.70% 24.86% 27.37% 28.13% -
Total Cost 1,311,080 1,606,212 1,012,336 838,602 820,888 59.71%
-
Net Worth 211,725 0 158,922 0 0 -
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 25,188 - - - - -
Div Payout % 23.46% - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 211,725 0 158,922 0 0 -
NOSH 719,664 720,635 720,410 720,549 720,204 -0.07%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 7.78% 6.27% 4.89% 4.14% 4.89% -
ROE 50.71% 0.00% 32.00% 0.00% 0.00% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 197.55 237.80 147.74 121.41 119.84 64.84%
EPS 14.92 14.48 7.06 5.09 5.86 154.60%
DPS 3.50 0.00 0.00 0.00 0.00 -
NAPS 0.2942 0.00 0.2206 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 721,685
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 121.29 146.19 90.80 74.63 73.63 64.72%
EPS 9.16 8.90 4.34 3.13 3.60 154.44%
DPS 2.15 0.00 0.00 0.00 0.00 -
NAPS 0.1806 0.00 0.1356 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 06/12/13 - - - - -
Price 1.71 0.00 0.00 0.00 0.00 -
P/RPS 0.87 0.00 0.00 0.00 0.00 -
P/EPS 11.46 0.00 0.00 0.00 0.00 -
EY 8.73 0.00 0.00 0.00 0.00 -
DY 2.05 0.00 0.00 0.00 0.00 -
P/NAPS 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