[BAUTO] QoQ Cumulative Quarter Result on 31-Jul-2013 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- -48.71%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 1,448,873 1,053,898 710,864 428,415 1,064,349 656,108 431,546 124.71%
PBT 181,583 117,173 73,631 36,152 69,224 37,388 29,360 238.06%
Tax -45,860 -30,591 -18,307 -9,290 -17,211 -10,232 -8,258 214.58%
NP 135,723 86,582 55,324 26,862 52,013 27,156 21,102 247.02%
-
NP to SH 132,359 84,256 53,687 26,087 50,861 27,525 21,102 241.25%
-
Tax Rate 25.26% 26.11% 24.86% 25.70% 24.86% 27.37% 28.13% -
Total Cost 1,313,150 967,316 655,540 401,553 1,012,336 628,952 410,444 117.58%
-
Net Worth 324,529 271,029 211,725 0 158,922 0 0 -
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 39,798 12,991 12,594 - - - - -
Div Payout % 30.07% 15.42% 23.46% - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 324,529 271,029 211,725 0 158,922 0 0 -
NOSH 758,069 742,343 719,664 720,635 720,410 720,549 720,204 3.48%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 9.37% 8.22% 7.78% 6.27% 4.89% 4.14% 4.89% -
ROE 40.78% 31.09% 25.36% 0.00% 32.00% 0.00% 0.00% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 191.13 141.97 98.78 59.45 147.74 91.06 59.92 117.15%
EPS 17.46 11.35 7.46 3.62 7.06 3.82 2.93 229.76%
DPS 5.25 1.75 1.75 0.00 0.00 0.00 0.00 -
NAPS 0.4281 0.3651 0.2942 0.00 0.2206 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 720,635
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 123.61 89.91 60.64 36.55 90.80 55.97 36.82 124.70%
EPS 11.29 7.19 4.58 2.23 4.34 2.35 1.80 241.25%
DPS 3.40 1.11 1.07 0.00 0.00 0.00 0.00 -
NAPS 0.2769 0.2312 0.1806 0.00 0.1356 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 - - - - - -
Price 2.08 1.93 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.09 1.36 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.91 17.00 0.00 0.00 0.00 0.00 0.00 -
EY 8.39 5.88 0.00 0.00 0.00 0.00 0.00 -
DY 2.52 0.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.86 5.29 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 11/06/14 10/03/14 06/12/13 - - - - -
Price 2.31 1.86 1.71 0.00 0.00 0.00 0.00 -
P/RPS 1.21 1.31 1.73 0.00 0.00 0.00 0.00 -
P/EPS 13.23 16.39 22.92 0.00 0.00 0.00 0.00 -
EY 7.56 6.10 4.36 0.00 0.00 0.00 0.00 -
DY 2.27 0.94 1.02 0.00 0.00 0.00 0.00 -
P/NAPS 5.40 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