[BAUTO] QoQ Cumulative Quarter Result on 31-Oct-2015 [#2]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

10-Dec-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

31-Oct-2015 [#2]

Profit Trend

QoQ- 101.65%

YoY- -7.36%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Cumulative Result
Revenue	493,616	2,095,391	1,577,531	1,054,951	512,545	1,830,443	1,405,534	-50.25%
YoY %	-76.44%	32.83%	49.54%	105.83%	-72.00%	30.23%	-	-
Horiz. %	35.12%	149.08%	112.24%	75.06%	36.47%	130.23%	100.00%	-
PBT	58,573	278,257	205,462	147,239	73,539	298,971	223,672	-59.10%
YoY %	-78.95%	35.43%	39.54%	100.22%	-75.40%	33.66%	-	-
Horiz. %	26.19%	124.40%	91.86%	65.83%	32.88%	133.66%	100.00%	-
Tax	-14,324	-67,897	-50,544	-36,349	-18,509	-79,486	-58,162	-60.74%
YoY %	78.90%	-34.33%	-39.05%	-96.39%	76.71%	-36.66%	-	-
Horiz. %	24.63%	116.74%	86.90%	62.50%	31.82%	136.66%	100.00%	-
NP	44,249	210,360	154,918	110,890	55,030	219,485	165,510	-58.53%
YoY %	-78.97%	35.79%	39.70%	101.51%	-74.93%	32.61%	-	-
Horiz. %	26.73%	127.10%	93.60%	67.00%	33.25%	132.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,111	197,629	146,394	105,266	52,203	212,374	160,146	-59.64%
YoY %	-79.20%	35.00%	39.07%	101.65%	-75.42%	32.61%	-	-
Horiz. %	25.67%	123.41%	91.41%	65.73%	32.60%	132.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.45%	24.40%	24.60%	24.69%	25.17%	26.59%	26.00%	-
YoY %	0.20%	-0.81%	-0.36%	-1.91%	-5.34%	2.27%	-	-
Horiz. %	94.04%	93.85%	94.62%	94.96%	96.81%	102.27%	100.00%	-
Total Cost	449,367	1,885,031	1,422,613	944,061	457,515	1,610,958	1,240,024	-49.20%
YoY %	-76.16%	32.50%	50.69%	106.35%	-71.60%	29.91%	-	-
Horiz. %	36.24%	152.02%	114.72%	76.13%	36.90%	129.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	457,030	529,439	503,599	491,697	460,936	336,719	444,867	1.81%
YoY %	-13.68%	5.13%	2.42%	6.67%	36.89%	-24.31%	-	-
Horiz. %	102.73%	119.01%	113.20%	110.53%	103.61%	75.69%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Dividend
Div	34,354	192,876	78,669	54,114	25,645	118,232	69,523	-37.52%
YoY %	-82.19%	145.17%	45.38%	111.01%	-78.31%	70.06%	-	-
Horiz. %	49.41%	277.43%	113.16%	77.84%	36.89%	170.06%	100.00%	-
Div Payout %	83.57%	97.60%	53.74%	51.41%	49.13%	55.67%	43.41%	-
YoY %	-14.38%	81.62%	4.53%	4.64%	-11.75%	28.24%	-	-
Horiz. %	192.51%	224.83%	123.80%	118.43%	113.18%	128.24%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Equity
Net Worth	457,030	529,439	503,599	491,697	460,936	336,719	444,867	1.81%
YoY %	-13.68%	5.13%	2.42%	6.67%	36.89%	-24.31%	-	-
Horiz. %	102.73%	119.01%	113.20%	110.53%	103.61%	75.69%	100.00%	-
NOSH	1,145,153	1,141,279	1,140,140	1,139,242	1,139,803	809,812	808,409	26.15%
YoY %	0.34%	0.10%	0.08%	-0.05%	40.75%	0.17%	-	-
Horiz. %	141.66%	141.18%	141.04%	140.92%	140.99%	100.17%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Ratio Analysis
NP Margin	8.96%	10.04%	9.82%	10.51%	10.74%	11.99%	11.78%	-
YoY %	-10.76%	2.24%	-6.57%	-2.14%	-10.43%	1.78%	-	-
Horiz. %	76.06%	85.23%	83.36%	89.22%	91.17%	101.78%	100.00%	-
ROE	9.00%	37.33%	29.07%	21.41%	11.33%	63.07%	36.00%	-
YoY %	-75.89%	28.41%	35.78%	88.97%	-82.04%	75.19%	-	-
Horiz. %	25.00%	103.69%	80.75%	59.47%	31.47%	175.19%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Per Share
RPS	43.10	183.60	138.36	92.60	44.97	226.03	173.86	-60.57%
YoY %	-76.53%	32.70%	49.42%	105.92%	-80.10%	30.01%	-	-
Horiz. %	24.79%	105.60%	79.58%	53.26%	25.87%	130.01%	100.00%	-
EPS	3.59	17.32	12.84	9.24	4.58	18.74	19.81	-68.00%
YoY %	-79.27%	34.89%	38.96%	101.75%	-75.56%	-5.40%	-	-
Horiz. %	18.12%	87.43%	64.82%	46.64%	23.12%	94.60%	100.00%	-
DPS	3.00	16.90	6.90	4.75	2.25	14.60	8.60	-50.47%
YoY %	-82.25%	144.93%	45.26%	111.11%	-84.59%	69.77%	-	-
Horiz. %	34.88%	196.51%	80.23%	55.23%	26.16%	169.77%	100.00%	-
NAPS	0.3991	0.4639	0.4417	0.4316	0.4044	0.4158	0.5503	-19.29%
YoY %	-13.97%	5.03%	2.34%	6.73%	-2.74%	-24.44%	-	-
Horiz. %	72.52%	84.30%	80.27%	78.43%	73.49%	75.56%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,138,691
RPS	42.11	178.76	134.58	90.00	43.73	156.16	119.91	-50.25%
YoY %	-76.44%	32.83%	49.53%	105.81%	-72.00%	30.23%	-	-
Horiz. %	35.12%	149.08%	112.23%	75.06%	36.47%	130.23%	100.00%	-
EPS	3.51	16.86	12.49	8.98	4.45	18.12	13.66	-59.61%
YoY %	-79.18%	34.99%	39.09%	101.80%	-75.44%	32.65%	-	-
Horiz. %	25.70%	123.43%	91.43%	65.74%	32.58%	132.65%	100.00%	-
DPS	2.93	16.45	6.71	4.62	2.19	10.09	5.93	-37.52%
YoY %	-82.19%	145.16%	45.24%	110.96%	-78.30%	70.15%	-	-
Horiz. %	49.41%	277.40%	113.15%	77.91%	36.93%	170.15%	100.00%	-
NAPS	0.3899	0.4517	0.4296	0.4195	0.3932	0.2873	0.3795	1.82%
YoY %	-13.68%	5.14%	2.41%	6.69%	36.86%	-24.30%	-	-
Horiz. %	102.74%	119.03%	113.20%	110.54%	103.61%	75.70%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	-
Price	2.34	2.20	2.17	2.10	2.60	4.04	3.31	-
P/RPS	5.43	1.20	1.57	2.27	5.78	1.79	1.90	101.51%
YoY %	352.50%	-23.57%	-30.84%	-60.73%	222.91%	-5.79%	-	-
Horiz. %	285.79%	63.16%	82.63%	119.47%	304.21%	94.21%	100.00%	-
P/EPS	65.18	12.70	16.90	22.73	56.77	15.41	16.71	148.00%
YoY %	413.23%	-24.85%	-25.65%	-59.96%	268.40%	-7.78%	-	-
Horiz. %	390.07%	76.00%	101.14%	136.03%	339.74%	92.22%	100.00%	-
EY	1.53	7.87	5.92	4.40	1.76	6.49	5.98	-59.73%
YoY %	-80.56%	32.94%	34.55%	150.00%	-72.88%	8.53%	-	-
Horiz. %	25.59%	131.61%	99.00%	73.58%	29.43%	108.53%	100.00%	-
DY	1.28	7.68	3.18	2.26	0.87	3.61	2.60	-37.67%
YoY %	-83.33%	141.51%	40.71%	159.77%	-75.90%	38.85%	-	-
Horiz. %	49.23%	295.38%	122.31%	86.92%	33.46%	138.85%	100.00%	-
P/NAPS	5.86	4.74	4.91	4.87	6.43	9.72	6.01	-1.67%
YoY %	23.63%	-3.46%	0.82%	-24.26%	-33.85%	61.73%	-	-
Horiz. %	97.50%	78.87%	81.70%	81.03%	106.99%	161.73%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Announcement Date
Date	08/09/16	13/06/16	11/03/16	10/12/15	10/09/15	11/06/15	09/03/15	-
Price	2.25	2.28	2.19	2.12	2.13	3.55	3.64	-
P/RPS	5.22	1.24	1.58	2.29	4.74	1.57	2.09	84.18%
YoY %	320.97%	-21.52%	-31.00%	-51.69%	201.91%	-24.88%	-	-
Horiz. %	249.76%	59.33%	75.60%	109.57%	226.79%	75.12%	100.00%	-
P/EPS	62.67	13.17	17.06	22.94	46.51	13.54	18.37	126.79%
YoY %	375.85%	-22.80%	-25.63%	-50.68%	243.50%	-26.29%	-	-
Horiz. %	341.15%	71.69%	92.87%	124.88%	253.18%	73.71%	100.00%	-
EY	1.60	7.59	5.86	4.36	2.15	7.39	5.44	-55.80%
YoY %	-78.92%	29.52%	34.40%	102.79%	-70.91%	35.85%	-	-
Horiz. %	29.41%	139.52%	107.72%	80.15%	39.52%	135.85%	100.00%	-
DY	1.33	7.41	3.15	2.24	1.06	4.11	2.36	-31.79%
YoY %	-82.05%	135.24%	40.62%	111.32%	-74.21%	74.15%	-	-
Horiz. %	56.36%	313.98%	133.47%	94.92%	44.92%	174.15%	100.00%	-
P/NAPS	5.64	4.91	4.96	4.91	5.27	8.54	6.61	-10.04%
YoY %	14.87%	-1.01%	1.02%	-6.83%	-38.29%	29.20%	-	-
Horiz. %	85.33%	74.28%	75.04%	74.28%	79.73%	129.20%	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