[BAUTO] QoQ Annualized Quarter Result on 31-Oct-2013 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
06-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 2.9%
YoY- 154.42%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 2,031,804 1,448,873 1,405,197 1,421,728 1,713,660 1,064,349 874,810 75.65%
PBT 305,872 181,583 156,230 147,262 144,608 69,224 49,850 236.27%
Tax -76,284 -45,860 -40,788 -36,614 -37,160 -17,211 -13,642 216.03%
NP 229,588 135,723 115,442 110,648 107,448 52,013 36,208 243.74%
-
NP to SH 224,404 132,359 112,341 107,374 104,348 50,861 36,700 235.49%
-
Tax Rate 24.94% 25.26% 26.11% 24.86% 25.70% 24.86% 27.37% -
Total Cost 1,802,216 1,313,150 1,289,754 1,311,080 1,606,212 1,012,336 838,602 66.76%
-
Net Worth 374,383 324,529 271,029 211,725 0 158,922 0 -
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 64,576 39,798 17,321 25,188 - - - -
Div Payout % 28.78% 30.07% 15.42% 23.46% - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 374,383 324,529 271,029 211,725 0 158,922 0 -
NOSH 807,208 758,069 742,343 719,664 720,635 720,410 720,549 7.88%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 11.30% 9.37% 8.22% 7.78% 6.27% 4.89% 4.14% -
ROE 59.94% 40.78% 41.45% 50.71% 0.00% 32.00% 0.00% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 251.71 191.13 189.29 197.55 237.80 147.74 121.41 62.80%
EPS 27.80 17.46 15.13 14.92 14.48 7.06 5.09 211.10%
DPS 8.00 5.25 2.33 3.50 0.00 0.00 0.00 -
NAPS 0.4638 0.4281 0.3651 0.2942 0.00 0.2206 0.00 -
Adjusted Per Share Value based on latest NOSH - 720,626
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 173.34 123.61 119.88 121.29 146.19 90.80 74.63 75.65%
EPS 19.14 11.29 9.58 9.16 8.90 4.34 3.13 235.50%
DPS 5.51 3.40 1.48 2.15 0.00 0.00 0.00 -
NAPS 0.3194 0.2769 0.2312 0.1806 0.00 0.1356 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 - - - - -
Price 2.58 2.08 1.93 0.00 0.00 0.00 0.00 -
P/RPS 1.02 1.09 1.02 0.00 0.00 0.00 0.00 -
P/EPS 9.28 11.91 12.75 0.00 0.00 0.00 0.00 -
EY 10.78 8.39 7.84 0.00 0.00 0.00 0.00 -
DY 3.10 2.52 1.21 0.00 0.00 0.00 0.00 -
P/NAPS 5.56 4.86 5.29 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 08/09/14 11/06/14 10/03/14 06/12/13 - - - -
Price 2.90 2.31 1.86 1.71 0.00 0.00 0.00 -
P/RPS 1.15 1.21 0.98 0.87 0.00 0.00 0.00 -
P/EPS 10.43 13.23 12.29 11.46 0.00 0.00 0.00 -
EY 9.59 7.56 8.14 8.73 0.00 0.00 0.00 -
DY 2.76 2.27 1.25 2.05 0.00 0.00 0.00 -
P/NAPS 6.25 5.40 5.09 5.81 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