[BAUTO] QoQ Annualized Quarter Result on 31-Jul-2013 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 105.16%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 1,448,873 1,405,197 1,421,728 1,713,660 1,064,349 874,810 863,092 41.38%
PBT 181,583 156,230 147,262 144,608 69,224 49,850 58,720 112.69%
Tax -45,860 -40,788 -36,614 -37,160 -17,211 -13,642 -16,516 97.92%
NP 135,723 115,442 110,648 107,448 52,013 36,208 42,204 118.33%
-
NP to SH 132,359 112,341 107,374 104,348 50,861 36,700 42,204 114.70%
-
Tax Rate 25.26% 26.11% 24.86% 25.70% 24.86% 27.37% 28.13% -
Total Cost 1,313,150 1,289,754 1,311,080 1,606,212 1,012,336 838,602 820,888 36.89%
-
Net Worth 324,529 271,029 211,725 0 158,922 0 0 -
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 39,798 17,321 25,188 - - - - -
Div Payout % 30.07% 15.42% 23.46% - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 324,529 271,029 211,725 0 158,922 0 0 -
NOSH 758,069 742,343 719,664 720,635 720,410 720,549 720,204 3.48%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 9.37% 8.22% 7.78% 6.27% 4.89% 4.14% 4.89% -
ROE 40.78% 41.45% 50.71% 0.00% 32.00% 0.00% 0.00% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 191.13 189.29 197.55 237.80 147.74 121.41 119.84 36.62%
EPS 17.46 15.13 14.92 14.48 7.06 5.09 5.86 107.47%
DPS 5.25 2.33 3.50 0.00 0.00 0.00 0.00 -
NAPS 0.4281 0.3651 0.2942 0.00 0.2206 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 720,635
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 123.61 119.88 121.29 146.19 90.80 74.63 73.63 41.38%
EPS 11.29 9.58 9.16 8.90 4.34 3.13 3.60 114.70%
DPS 3.40 1.48 2.15 0.00 0.00 0.00 0.00 -
NAPS 0.2769 0.2312 0.1806 0.00 0.1356 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 - - - - - -
Price 2.08 1.93 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.09 1.02 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.91 12.75 0.00 0.00 0.00 0.00 0.00 -
EY 8.39 7.84 0.00 0.00 0.00 0.00 0.00 -
DY 2.52 1.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.86 5.29 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 11/06/14 10/03/14 06/12/13 - - - - -
Price 2.31 1.86 1.71 0.00 0.00 0.00 0.00 -
P/RPS 1.21 0.98 0.87 0.00 0.00 0.00 0.00 -
P/EPS 13.23 12.29 11.46 0.00 0.00 0.00 0.00 -
EY 7.56 8.14 8.73 0.00 0.00 0.00 0.00 -
DY 2.27 1.25 2.05 0.00 0.00 0.00 0.00 -
P/NAPS 5.40 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