[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
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 1,175,714 485,396 1,992,926 1,422,332 862,935 391,228 1,659,502 -20.47%
PBT 161,828 67,244 197,234 123,563 66,327 31,723 176,570 -5.63%
Tax -35,616 -15,651 -46,116 -30,605 -17,665 -8,565 -43,110 -11.92%
NP 126,212 51,593 151,118 92,958 48,662 23,158 133,460 -3.64%
-
NP to SH 124,195 50,278 140,067 82,880 42,408 20,207 119,054 2.85%
-
Tax Rate 22.01% 23.27% 23.38% 24.77% 26.63% 27.00% 24.42% -
Total Cost 1,049,502 433,803 1,841,808 1,329,374 814,273 368,070 1,526,042 -22.03%
-
Net Worth 515,793 474,137 474,896 445,792 428,689 427,002 443,266 10.59%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 72,573 29,017 120,080 62,364 35,724 17,320 133,749 -33.40%
Div Payout % 58.44% 57.71% 85.73% 75.25% 84.24% 85.71% 112.34% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 515,793 474,137 474,896 445,792 428,689 427,002 443,266 10.59%
NOSH 1,162,374 1,162,008 1,161,425 1,160,383 1,152,391 1,154,685 1,148,061 0.82%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 10.73% 10.63% 7.58% 6.54% 5.64% 5.92% 8.04% -
ROE 24.08% 10.60% 29.49% 18.59% 9.89% 4.73% 26.86% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 101.25 41.82 172.60 123.16 74.88 33.88 144.55 -21.07%
EPS 10.70 4.33 12.13 7.19 3.68 1.75 10.37 2.10%
DPS 6.25 2.50 10.40 5.40 3.10 1.50 11.65 -33.90%
NAPS 0.4442 0.4085 0.4113 0.386 0.372 0.3698 0.3861 9.76%
Adjusted Per Share Value based on latest NOSH - 1,160,383
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 100.30 41.41 170.02 121.34 73.62 33.38 141.57 -20.47%
EPS 10.60 4.29 11.95 7.07 3.62 1.72 10.16 2.85%
DPS 6.19 2.48 10.24 5.32 3.05 1.48 11.41 -33.40%
NAPS 0.44 0.4045 0.4051 0.3803 0.3657 0.3643 0.3782 10.58%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
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%
P/EPS 17.76 50.33 18.30 31.21 55.43 112.00 20.73 -9.76%
EY 5.63 1.99 5.46 3.20 1.80 0.89 4.82 10.87%
DY 3.29 1.15 4.68 2.41 1.52 0.77 5.42 -28.24%
P/NAPS 4.28 5.34 5.40 5.80 5.48 5.30 5.57 -16.06%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
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%
P/EPS 19.82 47.79 19.21 28.15 58.70 122.29 19.48 1.15%
EY 5.05 2.09 5.21 3.55 1.70 0.82 5.13 -1.03%
DY 2.95 1.21 4.46 2.67 1.44 0.70 5.77 -35.98%
P/NAPS 4.77 5.07 5.66 5.23 5.81 5.79 5.23 -5.93%

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