[BAUTO] QoQ Annualized Quarter Result on 31-Oct-2018 [#2]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

12-Dec-2018

Admission Sponsor

Sponsor

Financial Year

30-Apr-2019

Quarter

31-Oct-2018 [#2]

Profit Trend

QoQ- 23.51%

YoY- 192.86%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Annualized Quarter Result
Revenue	2,140,176	2,492,121	2,605,125	2,351,428	1,941,584	1,992,926	1,896,442	8.41%
YoY %	-14.12%	-4.34%	10.79%	21.11%	-2.58%	5.09%	-	-
Horiz. %	112.85%	131.41%	137.37%	123.99%	102.38%	105.09%	100.00%	-
PBT	260,148	342,257	352,865	323,656	268,976	197,234	164,750	35.71%
YoY %	-23.99%	-3.01%	9.02%	20.33%	36.37%	19.72%	-	-
Horiz. %	157.90%	207.74%	214.18%	196.45%	163.26%	119.72%	100.00%	-
Tax	-54,256	-74,235	-75,753	-71,232	-62,604	-46,116	-40,806	20.97%
YoY %	26.91%	2.00%	-6.35%	-13.78%	-35.75%	-13.01%	-	-
Horiz. %	132.96%	181.92%	185.64%	174.56%	153.42%	113.01%	100.00%	-
NP	205,892	268,022	277,112	252,424	206,372	151,118	123,944	40.39%
YoY %	-23.18%	-3.28%	9.78%	22.32%	36.56%	21.92%	-	-
Horiz. %	166.12%	216.24%	223.58%	203.66%	166.50%	121.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	202,060	265,265	273,610	248,390	201,112	140,067	110,506	49.69%
YoY %	-23.83%	-3.05%	10.15%	23.51%	43.58%	26.75%	-	-
Horiz. %	182.85%	240.05%	247.60%	224.78%	181.99%	126.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.86%	21.69%	21.47%	22.01%	23.27%	23.38%	24.77%	-
YoY %	-3.83%	1.02%	-2.45%	-5.41%	-0.47%	-5.61%	-	-
Horiz. %	84.21%	87.57%	86.68%	88.86%	93.94%	94.39%	100.00%	-
Total Cost	1,934,284	2,224,099	2,328,013	2,099,004	1,735,212	1,841,808	1,772,498	6.01%
YoY %	-13.03%	-4.46%	10.91%	20.97%	-5.79%	3.91%	-	-
Horiz. %	109.13%	125.48%	131.34%	118.42%	97.90%	103.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	498,647	566,378	555,926	515,793	474,137	474,896	445,792	7.77%
YoY %	-11.96%	1.88%	7.78%	8.79%	-0.16%	6.53%	-	-
Horiz. %	111.86%	127.05%	124.71%	115.70%	106.36%	106.53%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Dividend
Div	150,894	246,579	166,352	145,146	116,068	120,080	83,153	48.93%
YoY %	-38.81%	48.23%	14.61%	25.05%	-3.34%	44.41%	-	-
Horiz. %	181.47%	296.54%	200.06%	174.55%	139.58%	144.41%	100.00%	-
Div Payout %	74.68%	92.96%	60.80%	58.44%	57.71%	85.73%	75.25%	-
YoY %	-19.66%	52.89%	4.04%	1.26%	-32.68%	13.93%	-	-
Horiz. %	99.24%	123.53%	80.80%	77.66%	76.69%	113.93%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Equity
Net Worth	498,647	566,378	555,926	515,793	474,137	474,896	445,792	7.77%
YoY %	-11.96%	1.88%	7.78%	8.79%	-0.16%	6.53%	-	-
Horiz. %	111.86%	127.05%	124.71%	115.70%	106.36%	106.53%	100.00%	-
NOSH	1,163,349	1,163,153	1,162,973	1,162,374	1,162,008	1,161,425	1,160,383	0.17%
YoY %	0.02%	0.02%	0.05%	0.03%	0.05%	0.09%	-	-
Horiz. %	100.26%	100.24%	100.22%	100.17%	100.14%	100.09%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Ratio Analysis
NP Margin	9.62%	10.75%	10.64%	10.73%	10.63%	7.58%	6.54%	-
YoY %	-10.51%	1.03%	-0.84%	0.94%	40.24%	15.90%	-	-
Horiz. %	147.09%	164.37%	162.69%	164.07%	162.54%	115.90%	100.00%	-
ROE	40.52%	46.84%	49.22%	48.16%	42.42%	29.49%	24.79%	-
YoY %	-13.49%	-4.84%	2.20%	13.53%	43.85%	18.96%	-	-
Horiz. %	163.45%	188.95%	198.55%	194.27%	171.12%	118.96%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Per Share
RPS	184.38	214.77	224.46	202.50	167.28	172.60	164.21	8.05%
YoY %	-14.15%	-4.32%	10.84%	21.05%	-3.08%	5.11%	-	-
Horiz. %	112.28%	130.79%	136.69%	123.32%	101.87%	105.11%	100.00%	-
EPS	17.40	22.86	23.57	21.40	17.32	12.13	9.59	48.92%
YoY %	-23.88%	-3.01%	10.14%	23.56%	42.79%	26.49%	-	-
Horiz. %	181.44%	238.37%	245.78%	223.15%	180.60%	126.49%	100.00%	-
DPS	13.00	21.25	14.33	12.50	10.00	10.40	7.20	48.43%
YoY %	-38.82%	48.29%	14.64%	25.00%	-3.85%	44.44%	-	-
Horiz. %	180.56%	295.14%	199.03%	173.61%	138.89%	144.44%	100.00%	-
NAPS	0.4296	0.4881	0.479	0.4442	0.4085	0.4113	0.386	7.41%
YoY %	-11.99%	1.90%	7.83%	8.74%	-0.68%	6.55%	-	-
Horiz. %	111.30%	126.45%	124.09%	115.08%	105.83%	106.55%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,162,374
RPS	182.58	212.61	222.25	200.60	165.64	170.02	161.79	8.41%
YoY %	-14.12%	-4.34%	10.79%	21.11%	-2.58%	5.09%	-	-
Horiz. %	112.85%	131.41%	137.37%	123.99%	102.38%	105.09%	100.00%	-
EPS	17.24	22.63	23.34	21.19	17.16	11.95	9.43	49.67%
YoY %	-23.82%	-3.04%	10.15%	23.48%	43.60%	26.72%	-	-
Horiz. %	182.82%	239.98%	247.51%	224.71%	181.97%	126.72%	100.00%	-
DPS	12.87	21.04	14.19	12.38	9.90	10.24	7.09	48.96%
YoY %	-38.83%	48.27%	14.62%	25.05%	-3.32%	44.43%	-	-
Horiz. %	181.52%	296.76%	200.14%	174.61%	139.63%	144.43%	100.00%	-
NAPS	0.4254	0.4832	0.4743	0.44	0.4045	0.4051	0.3803	7.77%
YoY %	-11.96%	1.88%	7.80%	8.78%	-0.15%	6.52%	-	-
Horiz. %	111.86%	127.06%	124.72%	115.70%	106.36%	106.52%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	30/01/18	-
Price	2.55	2.40	2.19	1.90	2.18	2.22	2.24	-
P/RPS	1.38	1.12	0.98	0.94	1.30	1.29	1.36	0.98%
YoY %	23.21%	14.29%	4.26%	-27.69%	0.78%	-5.15%	-	-
Horiz. %	101.47%	82.35%	72.06%	69.12%	95.59%	94.85%	100.00%	-
P/EPS	14.65	10.50	9.29	8.88	12.58	18.30	23.41	-26.89%
YoY %	39.52%	13.02%	4.62%	-29.41%	-31.26%	-21.83%	-	-
Horiz. %	62.58%	44.85%	39.68%	37.93%	53.74%	78.17%	100.00%	-
EY	6.83	9.53	10.76	11.26	7.95	5.46	4.27	36.88%
YoY %	-28.33%	-11.43%	-4.44%	41.64%	45.60%	27.87%	-	-
Horiz. %	159.95%	223.19%	251.99%	263.70%	186.18%	127.87%	100.00%	-
DY	5.10	8.85	6.54	6.58	4.59	4.68	3.21	36.27%
YoY %	-42.37%	35.32%	-0.61%	43.36%	-1.92%	45.79%	-	-
Horiz. %	158.88%	275.70%	203.74%	204.98%	142.99%	145.79%	100.00%	-
P/NAPS	5.94	4.92	4.57	4.28	5.34	5.40	5.80	1.60%
YoY %	20.73%	7.66%	6.78%	-19.85%	-1.11%	-6.90%	-	-
Horiz. %	102.41%	84.83%	78.79%	73.79%	92.07%	93.10%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Price Multiplier on Announcement Date
Date	13/09/19	12/06/19	13/03/19	12/12/18	13/09/18	12/06/18	12/03/18	-
Price	2.39	2.40	2.24	2.12	2.07	2.33	2.02	-
P/RPS	1.30	1.12	1.00	1.05	1.24	1.35	1.23	3.76%
YoY %	16.07%	12.00%	-4.76%	-15.32%	-8.15%	9.76%	-	-
Horiz. %	105.69%	91.06%	81.30%	85.37%	100.81%	109.76%	100.00%	-
P/EPS	13.73	10.50	9.50	9.91	11.95	19.21	21.11	-24.99%
YoY %	30.76%	10.53%	-4.14%	-17.07%	-37.79%	-9.00%	-	-
Horiz. %	65.04%	49.74%	45.00%	46.94%	56.61%	91.00%	100.00%	-
EY	7.28	9.53	10.52	10.09	8.37	5.21	4.74	33.22%
YoY %	-23.61%	-9.41%	4.26%	20.55%	60.65%	9.92%	-	-
Horiz. %	153.59%	201.05%	221.94%	212.87%	176.58%	109.92%	100.00%	-
DY	5.44	8.85	6.40	5.90	4.83	4.46	3.56	32.77%
YoY %	-38.53%	38.28%	8.47%	22.15%	8.30%	25.28%	-	-
Horiz. %	152.81%	248.60%	179.78%	165.73%	135.67%	125.28%	100.00%	-
P/NAPS	5.56	4.92	4.68	4.77	5.07	5.66	5.23	4.17%
YoY %	13.01%	5.13%	-1.89%	-5.92%	-10.42%	8.22%	-	-
Horiz. %	106.31%	94.07%	89.48%	91.20%	96.94%	108.22%	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