[BAUTO] QoQ Cumulative Quarter Result on 31-Jan-2018 [#3]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

12-Mar-2018

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

31-Jan-2018 [#3]

Profit Trend

QoQ- 95.43%

YoY- -14.42%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Cumulative Result
Revenue	1,175,714	485,396	1,992,926	1,422,332	862,935	391,228	1,659,502	-20.47%
YoY %	142.22%	-75.64%	40.12%	64.82%	120.57%	-76.42%	-	-
Horiz. %	70.85%	29.25%	120.09%	85.71%	52.00%	23.58%	100.00%	-
PBT	161,828	67,244	197,234	123,563	66,327	31,723	176,570	-5.63%
YoY %	140.66%	-65.91%	59.62%	86.29%	109.08%	-82.03%	-	-
Horiz. %	91.65%	38.08%	111.70%	69.98%	37.56%	17.97%	100.00%	-
Tax	-35,616	-15,651	-46,116	-30,605	-17,665	-8,565	-43,110	-11.92%
YoY %	-127.56%	66.06%	-50.68%	-73.25%	-106.25%	80.13%	-	-
Horiz. %	82.62%	36.30%	106.97%	70.99%	40.98%	19.87%	100.00%	-
NP	126,212	51,593	151,118	92,958	48,662	23,158	133,460	-3.64%
YoY %	144.63%	-65.86%	62.57%	91.03%	110.13%	-82.65%	-	-
Horiz. %	94.57%	38.66%	113.23%	69.65%	36.46%	17.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	124,195	50,278	140,067	82,880	42,408	20,207	119,054	2.85%
YoY %	147.02%	-64.10%	69.00%	95.43%	109.87%	-83.03%	-	-
Horiz. %	104.32%	42.23%	117.65%	69.62%	35.62%	16.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.01%	23.27%	23.38%	24.77%	26.63%	27.00%	24.42%	-
YoY %	-5.41%	-0.47%	-5.61%	-6.98%	-1.37%	10.57%	-	-
Horiz. %	90.13%	95.29%	95.74%	101.43%	109.05%	110.57%	100.00%	-
Total Cost	1,049,502	433,803	1,841,808	1,329,374	814,273	368,070	1,526,042	-22.03%
YoY %	141.93%	-76.45%	38.55%	63.26%	121.23%	-75.88%	-	-
Horiz. %	68.77%	28.43%	120.69%	87.11%	53.36%	24.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	515,793	474,137	474,896	445,792	428,689	427,002	443,266	10.59%
YoY %	8.79%	-0.16%	6.53%	3.99%	0.40%	-3.67%	-	-
Horiz. %	116.36%	106.96%	107.14%	100.57%	96.71%	96.33%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Dividend
Div	72,573	29,017	120,080	62,364	35,724	17,320	133,749	-33.40%
YoY %	150.11%	-75.84%	92.55%	74.57%	106.26%	-87.05%	-	-
Horiz. %	54.26%	21.70%	89.78%	46.63%	26.71%	12.95%	100.00%	-
Div Payout %	58.44%	57.71%	85.73%	75.25%	84.24%	85.71%	112.34%	-
YoY %	1.26%	-32.68%	13.93%	-10.67%	-1.72%	-23.70%	-	-
Horiz. %	52.02%	51.37%	76.31%	66.98%	74.99%	76.30%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Equity
Net Worth	515,793	474,137	474,896	445,792	428,689	427,002	443,266	10.59%
YoY %	8.79%	-0.16%	6.53%	3.99%	0.40%	-3.67%	-	-
Horiz. %	116.36%	106.96%	107.14%	100.57%	96.71%	96.33%	100.00%	-
NOSH	1,162,374	1,162,008	1,161,425	1,160,383	1,152,391	1,154,685	1,148,061	0.82%
YoY %	0.03%	0.05%	0.09%	0.69%	-0.20%	0.58%	-	-
Horiz. %	101.25%	101.21%	101.16%	101.07%	100.38%	100.58%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Ratio Analysis
NP Margin	10.73%	10.63%	7.58%	6.54%	5.64%	5.92%	8.04%	-
YoY %	0.94%	40.24%	15.90%	15.96%	-4.73%	-26.37%	-	-
Horiz. %	133.46%	132.21%	94.28%	81.34%	70.15%	73.63%	100.00%	-
ROE	24.08%	10.60%	29.49%	18.59%	9.89%	4.73%	26.86%	-
YoY %	127.17%	-64.06%	58.63%	87.97%	109.09%	-82.39%	-	-
Horiz. %	89.65%	39.46%	109.79%	69.21%	36.82%	17.61%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Per Share
RPS	101.25	41.82	172.60	123.16	74.88	33.88	144.55	-21.07%
YoY %	142.11%	-75.77%	40.14%	64.48%	121.02%	-76.56%	-	-
Horiz. %	70.04%	28.93%	119.41%	85.20%	51.80%	23.44%	100.00%	-
EPS	10.70	4.33	12.13	7.19	3.68	1.75	10.37	2.10%
YoY %	147.11%	-64.30%	68.71%	95.38%	110.29%	-83.12%	-	-
Horiz. %	103.18%	41.76%	116.97%	69.33%	35.49%	16.88%	100.00%	-
DPS	6.25	2.50	10.40	5.40	3.10	1.50	11.65	-33.90%
YoY %	150.00%	-75.96%	92.59%	74.19%	106.67%	-87.12%	-	-
Horiz. %	53.65%	21.46%	89.27%	46.35%	26.61%	12.88%	100.00%	-
NAPS	0.4442	0.4085	0.4113	0.386	0.372	0.3698	0.3861	9.76%
YoY %	8.74%	-0.68%	6.55%	3.76%	0.59%	-4.22%	-	-
Horiz. %	115.05%	105.80%	106.53%	99.97%	96.35%	95.78%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,160,383
RPS	100.30	41.41	170.02	121.34	73.62	33.38	141.57	-20.47%
YoY %	142.21%	-75.64%	40.12%	64.82%	120.55%	-76.42%	-	-
Horiz. %	70.85%	29.25%	120.10%	85.71%	52.00%	23.58%	100.00%	-
EPS	10.60	4.29	11.95	7.07	3.62	1.72	10.16	2.85%
YoY %	147.09%	-64.10%	69.02%	95.30%	110.47%	-83.07%	-	-
Horiz. %	104.33%	42.22%	117.62%	69.59%	35.63%	16.93%	100.00%	-
DPS	6.19	2.48	10.24	5.32	3.05	1.48	11.41	-33.40%
YoY %	149.60%	-75.78%	92.48%	74.43%	106.08%	-87.03%	-	-
Horiz. %	54.25%	21.74%	89.75%	46.63%	26.73%	12.97%	100.00%	-
NAPS	0.44	0.4045	0.4051	0.3803	0.3657	0.3643	0.3782	10.58%
YoY %	8.78%	-0.15%	6.52%	3.99%	0.38%	-3.68%	-	-
Horiz. %	116.34%	106.95%	107.11%	100.56%	96.69%	96.32%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	-
Price	1.90	2.18	2.22	2.24	2.04	1.96	2.15	-
P/RPS	1.88	5.21	1.29	1.82	2.72	5.78	1.49	16.71%
YoY %	-63.92%	303.88%	-29.12%	-33.09%	-52.94%	287.92%	-	-
Horiz. %	126.17%	349.66%	86.58%	122.15%	182.55%	387.92%	100.00%	-
P/EPS	17.76	50.33	18.30	31.21	55.43	112.00	20.73	-9.76%
YoY %	-64.71%	175.03%	-41.36%	-43.69%	-50.51%	440.28%	-	-
Horiz. %	85.67%	242.79%	88.28%	150.55%	267.39%	540.28%	100.00%	-
EY	5.63	1.99	5.46	3.20	1.80	0.89	4.82	10.87%
YoY %	182.91%	-63.55%	70.62%	77.78%	102.25%	-81.54%	-	-
Horiz. %	116.80%	41.29%	113.28%	66.39%	37.34%	18.46%	100.00%	-
DY	3.29	1.15	4.68	2.41	1.52	0.77	5.42	-28.24%
YoY %	186.09%	-75.43%	94.19%	58.55%	97.40%	-85.79%	-	-
Horiz. %	60.70%	21.22%	86.35%	44.46%	28.04%	14.21%	100.00%	-
P/NAPS	4.28	5.34	5.40	5.80	5.48	5.30	5.57	-16.06%
YoY %	-19.85%	-1.11%	-6.90%	5.84%	3.40%	-4.85%	-	-
Horiz. %	76.84%	95.87%	96.95%	104.13%	98.38%	95.15%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Announcement Date
Date	12/12/18	13/09/18	12/06/18	12/03/18	08/12/17	11/09/17	13/06/17	-
Price	2.12	2.07	2.33	2.02	2.16	2.14	2.02	-
P/RPS	2.09	4.95	1.35	1.64	2.88	6.32	1.40	30.52%
YoY %	-57.78%	266.67%	-17.68%	-43.06%	-54.43%	351.43%	-	-
Horiz. %	149.29%	353.57%	96.43%	117.14%	205.71%	451.43%	100.00%	-
P/EPS	19.82	47.79	19.21	28.15	58.70	122.29	19.48	1.15%
YoY %	-58.53%	148.78%	-31.76%	-52.04%	-52.00%	527.77%	-	-
Horiz. %	101.75%	245.33%	98.61%	144.51%	301.33%	627.77%	100.00%	-
EY	5.05	2.09	5.21	3.55	1.70	0.82	5.13	-1.03%
YoY %	141.63%	-59.88%	46.76%	108.82%	107.32%	-84.02%	-	-
Horiz. %	98.44%	40.74%	101.56%	69.20%	33.14%	15.98%	100.00%	-
DY	2.95	1.21	4.46	2.67	1.44	0.70	5.77	-35.98%
YoY %	143.80%	-72.87%	67.04%	85.42%	105.71%	-87.87%	-	-
Horiz. %	51.13%	20.97%	77.30%	46.27%	24.96%	12.13%	100.00%	-
P/NAPS	4.77	5.07	5.66	5.23	5.81	5.79	5.23	-5.93%
YoY %	-5.92%	-10.42%	8.22%	-9.98%	0.35%	10.71%	-	-
Horiz. %	91.20%	96.94%	108.22%	100.00%	111.09%	110.71%	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