[BAUTO] QoQ Cumulative Quarter Result on 30-Apr-2019 [#4]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

12-Jun-2019

Admission Sponsor

Sponsor

Financial Year

30-Apr-2019

Quarter

30-Apr-2019 [#4]

Profit Trend

QoQ- 29.27%

YoY- 89.38%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Cumulative Result
Revenue	1,459,676	992,213	535,044	2,492,121	1,953,844	1,175,714	485,396	107.92%
YoY %	47.11%	85.45%	-78.53%	27.55%	66.18%	142.22%	-	-
Horiz. %	300.72%	204.41%	110.23%	513.42%	402.53%	242.22%	100.00%	-
PBT	128,572	94,225	65,037	342,257	264,649	161,828	67,244	53.86%
YoY %	36.45%	44.88%	-81.00%	29.32%	63.54%	140.66%	-	-
Horiz. %	191.20%	140.12%	96.72%	508.98%	393.57%	240.66%	100.00%	-
Tax	-27,109	-21,144	-13,564	-74,235	-56,815	-35,616	-15,651	44.08%
YoY %	-28.21%	-55.88%	81.73%	-30.66%	-59.52%	-127.56%	-	-
Horiz. %	173.21%	135.10%	86.67%	474.31%	363.01%	227.56%	100.00%	-
NP	101,463	73,081	51,473	268,022	207,834	126,212	51,593	56.77%
YoY %	38.84%	41.98%	-80.80%	28.96%	64.67%	144.63%	-	-
Horiz. %	196.66%	141.65%	99.77%	519.49%	402.83%	244.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	98,053	70,903	50,515	265,265	205,208	124,195	50,278	55.90%
YoY %	38.29%	40.36%	-80.96%	29.27%	65.23%	147.02%	-	-
Horiz. %	195.02%	141.02%	100.47%	527.60%	408.15%	247.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.08%	22.44%	20.86%	21.69%	21.47%	22.01%	23.27%	-
YoY %	-6.06%	7.57%	-3.83%	1.02%	-2.45%	-5.41%	-	-
Horiz. %	90.59%	96.43%	89.64%	93.21%	92.26%	94.59%	100.00%	-
Total Cost	1,358,213	919,132	483,571	2,224,099	1,746,010	1,049,502	433,803	113.57%
YoY %	47.77%	90.07%	-78.26%	27.38%	66.37%	141.93%	-	-
Horiz. %	313.09%	211.88%	111.47%	512.70%	402.49%	241.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	478,277	483,207	498,647	566,378	555,926	515,793	474,137	0.57%
YoY %	-1.02%	-3.10%	-11.96%	1.88%	7.78%	8.79%	-	-
Horiz. %	100.87%	101.91%	105.17%	119.45%	117.25%	108.79%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Dividend
Div	86,526	69,626	37,723	246,579	124,764	72,573	29,017	106.75%
YoY %	24.27%	84.57%	-84.70%	97.64%	71.92%	150.11%	-	-
Horiz. %	298.19%	239.95%	130.00%	849.77%	429.97%	250.11%	100.00%	-
Div Payout %	88.24%	98.20%	74.68%	92.96%	60.80%	58.44%	57.71%	-
YoY %	-10.14%	31.49%	-19.66%	52.89%	4.04%	1.26%	-	-
Horiz. %	152.90%	170.16%	129.41%	161.08%	105.35%	101.26%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Equity
Net Worth	478,277	483,207	498,647	566,378	555,926	515,793	474,137	0.57%
YoY %	-1.02%	-3.10%	-11.96%	1.88%	7.78%	8.79%	-	-
Horiz. %	100.87%	101.91%	105.17%	119.45%	117.25%	108.79%	100.00%	-
NOSH	1,163,538	1,160,441	1,163,349	1,163,153	1,162,973	1,162,374	1,162,008	0.08%
YoY %	0.27%	-0.25%	0.02%	0.02%	0.05%	0.03%	-	-
Horiz. %	100.13%	99.87%	100.12%	100.10%	100.08%	100.03%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Ratio Analysis
NP Margin	6.95%	7.37%	9.62%	10.75%	10.64%	10.73%	10.63%	-
YoY %	-5.70%	-23.39%	-10.51%	1.03%	-0.84%	0.94%	-	-
Horiz. %	65.38%	69.33%	90.50%	101.13%	100.09%	100.94%	100.00%	-
ROE	20.50%	14.67%	10.13%	46.84%	36.91%	24.08%	10.60%	-
YoY %	39.74%	44.82%	-78.37%	26.90%	53.28%	127.17%	-	-
Horiz. %	193.40%	138.40%	95.57%	441.89%	348.21%	227.17%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Per Share
RPS	125.68	85.50	46.10	214.77	168.35	101.25	41.82	107.83%
YoY %	46.99%	85.47%	-78.54%	27.57%	66.27%	142.11%	-	-
Horiz. %	300.53%	204.45%	110.23%	513.56%	402.56%	242.11%	100.00%	-
EPS	8.44	6.11	4.35	22.86	17.68	10.70	4.33	55.85%
YoY %	38.13%	40.46%	-80.97%	29.30%	65.23%	147.11%	-	-
Horiz. %	194.92%	141.11%	100.46%	527.94%	408.31%	247.11%	100.00%	-
DPS	7.45	6.00	3.25	21.25	10.75	6.25	2.50	106.67%
YoY %	24.17%	84.62%	-84.71%	97.67%	72.00%	150.00%	-	-
Horiz. %	298.00%	240.00%	130.00%	850.00%	430.00%	250.00%	100.00%	-
NAPS	0.4118	0.4164	0.4296	0.4881	0.479	0.4442	0.4085	0.53%
YoY %	-1.10%	-3.07%	-11.99%	1.90%	7.83%	8.74%	-	-
Horiz. %	100.81%	101.93%	105.17%	119.49%	117.26%	108.74%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,163,153
RPS	124.53	84.65	45.65	212.61	166.69	100.30	41.41	107.92%
YoY %	47.11%	85.43%	-78.53%	27.55%	66.19%	142.21%	-	-
Horiz. %	300.72%	204.42%	110.24%	513.43%	402.54%	242.21%	100.00%	-
EPS	8.37	6.05	4.31	22.63	17.51	10.60	4.29	55.94%
YoY %	38.35%	40.37%	-80.95%	29.24%	65.19%	147.09%	-	-
Horiz. %	195.10%	141.03%	100.47%	527.51%	408.16%	247.09%	100.00%	-
DPS	7.38	5.94	3.22	21.04	10.64	6.19	2.48	106.47%
YoY %	24.24%	84.47%	-84.70%	97.74%	71.89%	149.60%	-	-
Horiz. %	297.58%	239.52%	129.84%	848.39%	429.03%	249.60%	100.00%	-
NAPS	0.408	0.4122	0.4254	0.4832	0.4743	0.44	0.4045	0.57%
YoY %	-1.02%	-3.10%	-11.96%	1.88%	7.80%	8.78%	-	-
Horiz. %	100.87%	101.90%	105.17%	119.46%	117.26%	108.78%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	-
Price	1.85	2.28	2.55	2.40	2.19	1.90	2.18	-
P/RPS	1.47	2.67	5.53	1.12	1.30	1.88	5.21	-56.88%
YoY %	-44.94%	-51.72%	393.75%	-13.85%	-30.85%	-63.92%	-	-
Horiz. %	28.21%	51.25%	106.14%	21.50%	24.95%	36.08%	100.00%	-
P/EPS	21.91	37.32	58.59	10.50	12.39	17.76	50.33	-42.47%
YoY %	-41.29%	-36.30%	458.00%	-15.25%	-30.24%	-64.71%	-	-
Horiz. %	43.53%	74.15%	116.41%	20.86%	24.62%	35.29%	100.00%	-
EY	4.56	2.68	1.71	9.53	8.07	5.63	1.99	73.54%
YoY %	70.15%	56.73%	-82.06%	18.09%	43.34%	182.91%	-	-
Horiz. %	229.15%	134.67%	85.93%	478.89%	405.53%	282.91%	100.00%	-
DY	4.03	2.63	1.27	8.85	4.91	3.29	1.15	130.18%
YoY %	53.23%	107.09%	-85.65%	80.24%	49.24%	186.09%	-	-
Horiz. %	350.43%	228.70%	110.43%	769.57%	426.96%	286.09%	100.00%	-
P/NAPS	4.49	5.48	5.94	4.92	4.57	4.28	5.34	-10.88%
YoY %	-18.07%	-7.74%	20.73%	7.66%	6.78%	-19.85%	-	-
Horiz. %	84.08%	102.62%	111.24%	92.13%	85.58%	80.15%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Price Multiplier on Announcement Date
Date	16/03/20	10/12/19	13/09/19	12/06/19	13/03/19	12/12/18	13/09/18	-
Price	1.48	2.15	2.39	2.40	2.24	2.12	2.07	-
P/RPS	1.18	2.51	5.18	1.12	1.33	2.09	4.95	-61.45%
YoY %	-52.99%	-51.54%	362.50%	-15.79%	-36.36%	-57.78%	-	-
Horiz. %	23.84%	50.71%	104.65%	22.63%	26.87%	42.22%	100.00%	-
P/EPS	17.53	35.19	54.92	10.50	12.67	19.82	47.79	-48.66%
YoY %	-50.18%	-35.92%	423.05%	-17.13%	-36.07%	-58.53%	-	-
Horiz. %	36.68%	73.63%	114.92%	21.97%	26.51%	41.47%	100.00%	-
EY	5.70	2.84	1.82	9.53	7.89	5.05	2.09	94.84%
YoY %	100.70%	56.04%	-80.90%	20.79%	56.24%	141.63%	-	-
Horiz. %	272.73%	135.89%	87.08%	455.98%	377.51%	241.63%	100.00%	-
DY	5.03	2.79	1.36	8.85	4.80	2.95	1.21	157.86%
YoY %	80.29%	105.15%	-84.63%	84.38%	62.71%	143.80%	-	-
Horiz. %	415.70%	230.58%	112.40%	731.40%	396.69%	243.80%	100.00%	-
P/NAPS	3.59	5.16	5.56	4.92	4.68	4.77	5.07	-20.50%
YoY %	-30.43%	-7.19%	13.01%	5.13%	-1.89%	-5.92%	-	-
Horiz. %	70.81%	101.78%	109.66%	97.04%	92.31%	94.08%	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