[BAUTO] QoQ Cumulative Quarter Result on 31-Jan-2014 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
10-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 56.94%
YoY- 206.11%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 1,016,773 507,951 1,448,873 1,053,898 710,864 428,415 1,064,349 -2.99%
PBT 157,501 76,468 181,583 117,173 73,631 36,152 69,224 72.72%
Tax -40,476 -19,071 -45,860 -30,591 -18,307 -9,290 -17,211 76.57%
NP 117,025 57,397 135,723 86,582 55,324 26,862 52,013 71.44%
-
NP to SH 113,623 56,101 132,359 84,256 53,687 26,087 50,861 70.64%
-
Tax Rate 25.70% 24.94% 25.26% 26.11% 24.86% 25.70% 24.86% -
Total Cost 899,748 450,554 1,313,150 967,316 655,540 401,553 1,012,336 -7.53%
-
Net Worth 418,611 374,383 324,529 271,029 211,725 0 158,922 90.39%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 42,426 16,144 39,798 12,991 12,594 - - -
Div Payout % 37.34% 28.78% 30.07% 15.42% 23.46% - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 418,611 374,383 324,529 271,029 211,725 0 158,922 90.39%
NOSH 808,129 807,208 758,069 742,343 719,664 720,635 720,410 7.93%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 11.51% 11.30% 9.37% 8.22% 7.78% 6.27% 4.89% -
ROE 27.14% 14.98% 40.78% 31.09% 25.36% 0.00% 32.00% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 125.82 62.93 191.13 141.97 98.78 59.45 147.74 -10.12%
EPS 14.06 6.95 17.46 11.35 7.46 3.62 7.06 58.09%
DPS 5.25 2.00 5.25 1.75 1.75 0.00 0.00 -
NAPS 0.518 0.4638 0.4281 0.3651 0.2942 0.00 0.2206 76.39%
Adjusted Per Share Value based on latest NOSH - 787,860
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 86.74 43.33 123.61 89.91 60.64 36.55 90.80 -2.99%
EPS 9.69 4.79 11.29 7.19 4.58 2.23 4.34 70.57%
DPS 3.62 1.38 3.40 1.11 1.07 0.00 0.00 -
NAPS 0.3571 0.3194 0.2769 0.2312 0.1806 0.00 0.1356 90.36%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 - - - -
Price 3.51 2.58 2.08 1.93 0.00 0.00 0.00 -
P/RPS 2.79 4.10 1.09 1.36 0.00 0.00 0.00 -
P/EPS 24.96 37.12 11.91 17.00 0.00 0.00 0.00 -
EY 4.01 2.69 8.39 5.88 0.00 0.00 0.00 -
DY 1.50 0.78 2.52 0.91 0.00 0.00 0.00 -
P/NAPS 6.78 5.56 4.86 5.29 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 08/12/14 08/09/14 11/06/14 10/03/14 06/12/13 - - -
Price 3.31 2.90 2.31 1.86 1.71 0.00 0.00 -
P/RPS 2.63 4.61 1.21 1.31 1.73 0.00 0.00 -
P/EPS 23.54 41.73 13.23 16.39 22.92 0.00 0.00 -
EY 4.25 2.40 7.56 6.10 4.36 0.00 0.00 -
DY 1.59 0.69 2.27 0.94 1.02 0.00 0.00 -
P/NAPS 6.39 6.25 5.40 5.09 5.81 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