[BAUTO] QoQ Annualized Quarter Result on 31-Oct-2016 [#2]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

08-Dec-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Oct-2016 [#2]

Profit Trend

QoQ- -12.75%

YoY- -31.85%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Annualized Quarter Result
Revenue	1,564,912	1,659,502	1,740,626	1,933,574	1,974,464	2,095,391	2,103,374	-17.90%
YoY %	-5.70%	-4.66%	-9.98%	-2.07%	-5.77%	-0.38%	-	-
Horiz. %	74.40%	78.90%	82.75%	91.93%	93.87%	99.62%	100.00%	-
PBT	126,892	176,570	191,906	209,918	234,292	278,257	273,949	-40.16%
YoY %	-28.14%	-7.99%	-8.58%	-10.40%	-15.80%	1.57%	-	-
Horiz. %	46.32%	64.45%	70.05%	76.63%	85.52%	101.57%	100.00%	-
Tax	-34,260	-43,110	-48,161	-51,156	-57,296	-67,897	-67,392	-36.32%
YoY %	20.53%	10.49%	5.85%	10.72%	15.61%	-0.75%	-	-
Horiz. %	50.84%	63.97%	71.46%	75.91%	85.02%	100.75%	100.00%	-
NP	92,632	133,460	143,745	158,762	176,996	210,360	206,557	-41.43%
YoY %	-30.59%	-7.16%	-9.46%	-10.30%	-15.86%	1.84%	-	-
Horiz. %	44.85%	64.61%	69.59%	76.86%	85.69%	101.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	80,828	119,054	129,124	143,476	164,444	197,629	195,192	-44.47%
YoY %	-32.11%	-7.80%	-10.00%	-12.75%	-16.79%	1.25%	-	-
Horiz. %	41.41%	60.99%	66.15%	73.51%	84.25%	101.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.00%	24.42%	25.10%	24.37%	24.45%	24.40%	24.60%	-
YoY %	10.57%	-2.71%	3.00%	-0.33%	0.20%	-0.81%	-	-
Horiz. %	109.76%	99.27%	102.03%	99.07%	99.39%	99.19%	100.00%	-
Total Cost	1,472,280	1,526,042	1,596,881	1,774,812	1,797,468	1,885,031	1,896,817	-15.55%
YoY %	-3.52%	-4.44%	-10.03%	-1.26%	-4.65%	-0.62%	-	-
Horiz. %	77.62%	80.45%	84.19%	93.57%	94.76%	99.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	427,002	443,266	455,563	457,129	457,030	529,439	503,599	-10.42%
YoY %	-3.67%	-2.70%	-0.34%	0.02%	-13.68%	5.13%	-	-
Horiz. %	84.79%	88.02%	90.46%	90.77%	90.75%	105.13%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Dividend
Div	69,281	133,749	129,888	131,787	137,418	192,876	104,892	-24.17%
YoY %	-48.20%	2.97%	-1.44%	-4.10%	-28.75%	83.88%	-	-
Horiz. %	66.05%	127.51%	123.83%	125.64%	131.01%	183.88%	100.00%	-
Div Payout %	85.71%	112.34%	100.59%	91.85%	83.57%	97.60%	53.74%	-
YoY %	-23.70%	11.68%	9.52%	9.91%	-14.38%	81.62%	-	-
Horiz. %	159.49%	209.04%	187.18%	170.92%	155.51%	181.62%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Equity
Net Worth	427,002	443,266	455,563	457,129	457,030	529,439	503,599	-10.42%
YoY %	-3.67%	-2.70%	-0.34%	0.02%	-13.68%	5.13%	-	-
Horiz. %	84.79%	88.02%	90.46%	90.77%	90.75%	105.13%	100.00%	-
NOSH	1,154,685	1,148,061	1,146,071	1,145,974	1,145,153	1,141,279	1,140,140	0.84%
YoY %	0.58%	0.17%	0.01%	0.07%	0.34%	0.10%	-	-
Horiz. %	101.28%	100.69%	100.52%	100.51%	100.44%	100.10%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Ratio Analysis
NP Margin	5.92%	8.04%	8.26%	8.21%	8.96%	10.04%	9.82%	-
YoY %	-26.37%	-2.66%	0.61%	-8.37%	-10.76%	2.24%	-	-
Horiz. %	60.29%	81.87%	84.11%	83.60%	91.24%	102.24%	100.00%	-
ROE	18.93%	26.86%	28.34%	31.39%	35.98%	37.33%	38.76%	-
YoY %	-29.52%	-5.22%	-9.72%	-12.76%	-3.62%	-3.69%	-	-
Horiz. %	48.84%	69.30%	73.12%	80.99%	92.83%	96.31%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Per Share
RPS	135.53	144.55	151.88	168.73	172.42	183.60	184.48	-18.59%
YoY %	-6.24%	-4.83%	-9.99%	-2.14%	-6.09%	-0.48%	-	-
Horiz. %	73.47%	78.36%	82.33%	91.46%	93.46%	99.52%	100.00%	-
EPS	7.00	10.37	11.27	12.52	14.36	17.32	17.12	-44.94%
YoY %	-32.50%	-7.99%	-9.98%	-12.81%	-17.09%	1.17%	-	-
Horiz. %	40.89%	60.57%	65.83%	73.13%	83.88%	101.17%	100.00%	-
DPS	6.00	11.65	11.33	11.50	12.00	16.90	9.20	-24.81%
YoY %	-48.50%	2.82%	-1.48%	-4.17%	-28.99%	83.70%	-	-
Horiz. %	65.22%	126.63%	123.15%	125.00%	130.43%	183.70%	100.00%	-
NAPS	0.3698	0.3861	0.3975	0.3989	0.3991	0.4639	0.4417	-11.17%
YoY %	-4.22%	-2.87%	-0.35%	-0.05%	-13.97%	5.03%	-	-
Horiz. %	83.72%	87.41%	89.99%	90.31%	90.36%	105.03%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,147,078
RPS	133.50	141.57	148.50	164.96	168.44	178.76	179.44	-17.90%
YoY %	-5.70%	-4.67%	-9.98%	-2.07%	-5.77%	-0.38%	-	-
Horiz. %	74.40%	78.90%	82.76%	91.93%	93.87%	99.62%	100.00%	-
EPS	6.90	10.16	11.02	12.24	14.03	16.86	16.65	-44.44%
YoY %	-32.09%	-7.80%	-9.97%	-12.76%	-16.79%	1.26%	-	-
Horiz. %	41.44%	61.02%	66.19%	73.51%	84.26%	101.26%	100.00%	-
DPS	5.91	11.41	11.08	11.24	11.72	16.45	8.95	-24.18%
YoY %	-48.20%	2.98%	-1.42%	-4.10%	-28.75%	83.80%	-	-
Horiz. %	66.03%	127.49%	123.80%	125.59%	130.95%	183.80%	100.00%	-
NAPS	0.3643	0.3782	0.3886	0.39	0.3899	0.4517	0.4296	-10.41%
YoY %	-3.68%	-2.68%	-0.36%	0.03%	-13.68%	5.14%	-	-
Horiz. %	84.80%	88.04%	90.46%	90.78%	90.76%	105.14%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	-
Price	1.96	2.15	2.10	2.28	2.34	2.20	2.17	-
P/RPS	1.45	1.49	1.38	1.35	1.36	1.20	1.18	14.73%
YoY %	-2.68%	7.97%	2.22%	-0.74%	13.33%	1.69%	-	-
Horiz. %	122.88%	126.27%	116.95%	114.41%	115.25%	101.69%	100.00%	-
P/EPS	28.00	20.73	18.64	18.21	16.30	12.70	12.68	69.65%
YoY %	35.07%	11.21%	2.36%	11.72%	28.35%	0.16%	-	-
Horiz. %	220.82%	163.49%	147.00%	143.61%	128.55%	100.16%	100.00%	-
EY	3.57	4.82	5.37	5.49	6.14	7.87	7.89	-41.09%
YoY %	-25.93%	-10.24%	-2.19%	-10.59%	-21.98%	-0.25%	-	-
Horiz. %	45.25%	61.09%	68.06%	69.58%	77.82%	99.75%	100.00%	-
DY	3.06	5.42	5.40	5.04	5.13	7.68	4.24	-19.55%
YoY %	-43.54%	0.37%	7.14%	-1.75%	-33.20%	81.13%	-	-
Horiz. %	72.17%	127.83%	127.36%	118.87%	120.99%	181.13%	100.00%	-
P/NAPS	5.30	5.57	5.28	5.72	5.86	4.74	4.91	5.23%
YoY %	-4.85%	5.49%	-7.69%	-2.39%	23.63%	-3.46%	-	-
Horiz. %	107.94%	113.44%	107.54%	116.50%	119.35%	96.54%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Announcement Date
Date	11/09/17	13/06/17	14/03/17	08/12/16	08/09/16	13/06/16	11/03/16	-
Price	2.14	2.02	2.04	2.12	2.25	2.28	2.19	-
P/RPS	1.58	1.40	1.34	1.26	1.30	1.24	1.19	20.82%
YoY %	12.86%	4.48%	6.35%	-3.08%	4.84%	4.20%	-	-
Horiz. %	132.77%	117.65%	112.61%	105.88%	109.24%	104.20%	100.00%	-
P/EPS	30.57	19.48	18.11	16.93	15.67	13.17	12.79	78.86%
YoY %	56.93%	7.56%	6.97%	8.04%	18.98%	2.97%	-	-
Horiz. %	239.01%	152.31%	141.59%	132.37%	122.52%	102.97%	100.00%	-
EY	3.27	5.13	5.52	5.91	6.38	7.59	7.82	-44.11%
YoY %	-36.26%	-7.07%	-6.60%	-7.37%	-15.94%	-2.94%	-	-
Horiz. %	41.82%	65.60%	70.59%	75.58%	81.59%	97.06%	100.00%	-
DY	2.80	5.77	5.56	5.42	5.33	7.41	4.20	-23.70%
YoY %	-51.47%	3.78%	2.58%	1.69%	-28.07%	76.43%	-	-
Horiz. %	66.67%	137.38%	132.38%	129.05%	126.90%	176.43%	100.00%	-
P/NAPS	5.79	5.23	5.13	5.31	5.64	4.91	4.96	10.87%
YoY %	10.71%	1.95%	-3.39%	-5.85%	14.87%	-1.01%	-	-
Horiz. %	116.73%	105.44%	103.43%	107.06%	113.71%	98.99%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos