[BAUTO] QoQ Cumulative Quarter Result on 30-Apr-2013 [#4]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 84.78%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 1,053,898 710,864 428,415 1,064,349 656,108 431,546 104.03%
PBT 117,173 73,631 36,152 69,224 37,388 29,360 202.04%
Tax -30,591 -18,307 -9,290 -17,211 -10,232 -8,258 184.59%
NP 86,582 55,324 26,862 52,013 27,156 21,102 208.80%
-
NP to SH 84,256 53,687 26,087 50,861 27,525 21,102 202.15%
-
Tax Rate 26.11% 24.86% 25.70% 24.86% 27.37% 28.13% -
Total Cost 967,316 655,540 401,553 1,012,336 628,952 410,444 98.31%
-
Net Worth 271,029 211,725 0 158,922 0 0 -
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 12,991 12,594 - - - - -
Div Payout % 15.42% 23.46% - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 271,029 211,725 0 158,922 0 0 -
NOSH 742,343 719,664 720,635 720,410 720,549 720,204 2.44%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 8.22% 7.78% 6.27% 4.89% 4.14% 4.89% -
ROE 31.09% 25.36% 0.00% 32.00% 0.00% 0.00% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 141.97 98.78 59.45 147.74 91.06 59.92 99.16%
EPS 11.35 7.46 3.62 7.06 3.82 2.93 194.93%
DPS 1.75 1.75 0.00 0.00 0.00 0.00 -
NAPS 0.3651 0.2942 0.00 0.2206 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 720,246
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 89.91 60.64 36.55 90.80 55.97 36.82 104.01%
EPS 7.19 4.58 2.23 4.34 2.35 1.80 202.25%
DPS 1.11 1.07 0.00 0.00 0.00 0.00 -
NAPS 0.2312 0.1806 0.00 0.1356 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/01/14 - - - - - -
Price 1.93 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.36 0.00 0.00 0.00 0.00 0.00 -
P/EPS 17.00 0.00 0.00 0.00 0.00 0.00 -
EY 5.88 0.00 0.00 0.00 0.00 0.00 -
DY 0.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.29 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 10/03/14 06/12/13 - - - - -
Price 1.86 1.71 0.00 0.00 0.00 0.00 -
P/RPS 1.31 1.73 0.00 0.00 0.00 0.00 -
P/EPS 16.39 22.92 0.00 0.00 0.00 0.00 -
EY 6.10 4.36 0.00 0.00 0.00 0.00 -
DY 0.94 1.02 0.00 0.00 0.00 0.00 -
P/NAPS 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