[BAUTO] QoQ Cumulative Quarter Result on 31-Oct-2018 [#2]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

12-Dec-2018

Admission Sponsor

Sponsor

Financial Year

30-Apr-2019

Quarter

31-Oct-2018 [#2]

Profit Trend

QoQ- 147.02%

YoY- 192.86%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Cumulative Result
Revenue	535,044	2,492,121	1,953,844	1,175,714	485,396	1,992,926	1,422,332	-47.98%
YoY %	-78.53%	27.55%	66.18%	142.22%	-75.64%	40.12%	-	-
Horiz. %	37.62%	175.21%	137.37%	82.66%	34.13%	140.12%	100.00%	-
PBT	65,037	342,257	264,649	161,828	67,244	197,234	123,563	-34.88%
YoY %	-81.00%	29.32%	63.54%	140.66%	-65.91%	59.62%	-	-
Horiz. %	52.63%	276.99%	214.18%	130.97%	54.42%	159.62%	100.00%	-
Tax	-13,564	-74,235	-56,815	-35,616	-15,651	-46,116	-30,605	-41.95%
YoY %	81.73%	-30.66%	-59.52%	-127.56%	66.06%	-50.68%	-	-
Horiz. %	44.32%	242.56%	185.64%	116.37%	51.14%	150.68%	100.00%	-
NP	51,473	268,022	207,834	126,212	51,593	151,118	92,958	-32.64%
YoY %	-80.80%	28.96%	64.67%	144.63%	-65.86%	62.57%	-	-
Horiz. %	55.37%	288.33%	223.58%	135.77%	55.50%	162.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,515	265,265	205,208	124,195	50,278	140,067	82,880	-28.17%
YoY %	-80.96%	29.27%	65.23%	147.02%	-64.10%	69.00%	-	-
Horiz. %	60.95%	320.06%	247.60%	149.85%	60.66%	169.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.86%	21.69%	21.47%	22.01%	23.27%	23.38%	24.77%	-
YoY %	-3.83%	1.02%	-2.45%	-5.41%	-0.47%	-5.61%	-	-
Horiz. %	84.21%	87.57%	86.68%	88.86%	93.94%	94.39%	100.00%	-
Total Cost	483,571	2,224,099	1,746,010	1,049,502	433,803	1,841,808	1,329,374	-49.13%
YoY %	-78.26%	27.38%	66.37%	141.93%	-76.45%	38.55%	-	-
Horiz. %	36.38%	167.30%	131.34%	78.95%	32.63%	138.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	498,647	566,378	555,926	515,793	474,137	474,896	445,792	7.77%
YoY %	-11.96%	1.88%	7.78%	8.79%	-0.16%	6.53%	-	-
Horiz. %	111.86%	127.05%	124.71%	115.70%	106.36%	106.53%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Dividend
Div	37,723	246,579	124,764	72,573	29,017	120,080	62,364	-28.54%
YoY %	-84.70%	97.64%	71.92%	150.11%	-75.84%	92.55%	-	-
Horiz. %	60.49%	395.39%	200.06%	116.37%	46.53%	192.55%	100.00%	-
Div Payout %	74.68%	92.96%	60.80%	58.44%	57.71%	85.73%	75.25%	-
YoY %	-19.66%	52.89%	4.04%	1.26%	-32.68%	13.93%	-	-
Horiz. %	99.24%	123.53%	80.80%	77.66%	76.69%	113.93%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Equity
Net Worth	498,647	566,378	555,926	515,793	474,137	474,896	445,792	7.77%
YoY %	-11.96%	1.88%	7.78%	8.79%	-0.16%	6.53%	-	-
Horiz. %	111.86%	127.05%	124.71%	115.70%	106.36%	106.53%	100.00%	-
NOSH	1,163,349	1,163,153	1,162,973	1,162,374	1,162,008	1,161,425	1,160,383	0.17%
YoY %	0.02%	0.02%	0.05%	0.03%	0.05%	0.09%	-	-
Horiz. %	100.26%	100.24%	100.22%	100.17%	100.14%	100.09%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Ratio Analysis
NP Margin	9.62%	10.75%	10.64%	10.73%	10.63%	7.58%	6.54%	-
YoY %	-10.51%	1.03%	-0.84%	0.94%	40.24%	15.90%	-	-
Horiz. %	147.09%	164.37%	162.69%	164.07%	162.54%	115.90%	100.00%	-
ROE	10.13%	46.84%	36.91%	24.08%	10.60%	29.49%	18.59%	-
YoY %	-78.37%	26.90%	53.28%	127.17%	-64.06%	58.63%	-	-
Horiz. %	54.49%	251.96%	198.55%	129.53%	57.02%	158.63%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Per Share
RPS	46.10	214.77	168.35	101.25	41.82	172.60	123.16	-48.15%
YoY %	-78.54%	27.57%	66.27%	142.11%	-75.77%	40.14%	-	-
Horiz. %	37.43%	174.38%	136.69%	82.21%	33.96%	140.14%	100.00%	-
EPS	4.35	22.86	17.68	10.70	4.33	12.13	7.19	-28.53%
YoY %	-80.97%	29.30%	65.23%	147.11%	-64.30%	68.71%	-	-
Horiz. %	60.50%	317.94%	245.90%	148.82%	60.22%	168.71%	100.00%	-
DPS	3.25	21.25	10.75	6.25	2.50	10.40	5.40	-28.78%
YoY %	-84.71%	97.67%	72.00%	150.00%	-75.96%	92.59%	-	-
Horiz. %	60.19%	393.52%	199.07%	115.74%	46.30%	192.59%	100.00%	-
NAPS	0.4296	0.4881	0.479	0.4442	0.4085	0.4113	0.386	7.41%
YoY %	-11.99%	1.90%	7.83%	8.74%	-0.68%	6.55%	-	-
Horiz. %	111.30%	126.45%	124.09%	115.08%	105.83%	106.55%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,162,374
RPS	45.65	212.61	166.69	100.30	41.41	170.02	121.34	-47.97%
YoY %	-78.53%	27.55%	66.19%	142.21%	-75.64%	40.12%	-	-
Horiz. %	37.62%	175.22%	137.37%	82.66%	34.13%	140.12%	100.00%	-
EPS	4.31	22.63	17.51	10.60	4.29	11.95	7.07	-28.16%
YoY %	-80.95%	29.24%	65.19%	147.09%	-64.10%	69.02%	-	-
Horiz. %	60.96%	320.08%	247.67%	149.93%	60.68%	169.02%	100.00%	-
DPS	3.22	21.04	10.64	6.19	2.48	10.24	5.32	-28.51%
YoY %	-84.70%	97.74%	71.89%	149.60%	-75.78%	92.48%	-	-
Horiz. %	60.53%	395.49%	200.00%	116.35%	46.62%	192.48%	100.00%	-
NAPS	0.4254	0.4832	0.4743	0.44	0.4045	0.4051	0.3803	7.77%
YoY %	-11.96%	1.88%	7.80%	8.78%	-0.15%	6.52%	-	-
Horiz. %	111.86%	127.06%	124.72%	115.70%	106.36%	106.52%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	30/01/18	-
Price	2.55	2.40	2.19	1.90	2.18	2.22	2.24	-
P/RPS	5.53	1.12	1.30	1.88	5.21	1.29	1.82	110.20%
YoY %	393.75%	-13.85%	-30.85%	-63.92%	303.88%	-29.12%	-	-
Horiz. %	303.85%	61.54%	71.43%	103.30%	286.26%	70.88%	100.00%	-
P/EPS	58.59	10.50	12.39	17.76	50.33	18.30	31.21	52.35%
YoY %	458.00%	-15.25%	-30.24%	-64.71%	175.03%	-41.36%	-	-
Horiz. %	187.73%	33.64%	39.70%	56.90%	161.26%	58.64%	100.00%	-
EY	1.71	9.53	8.07	5.63	1.99	5.46	3.20	-34.22%
YoY %	-82.06%	18.09%	43.34%	182.91%	-63.55%	70.62%	-	-
Horiz. %	53.44%	297.81%	252.19%	175.94%	62.19%	170.62%	100.00%	-
DY	1.27	8.85	4.91	3.29	1.15	4.68	2.41	-34.83%
YoY %	-85.65%	80.24%	49.24%	186.09%	-75.43%	94.19%	-	-
Horiz. %	52.70%	367.22%	203.73%	136.51%	47.72%	194.19%	100.00%	-
P/NAPS	5.94	4.92	4.57	4.28	5.34	5.40	5.80	1.60%
YoY %	20.73%	7.66%	6.78%	-19.85%	-1.11%	-6.90%	-	-
Horiz. %	102.41%	84.83%	78.79%	73.79%	92.07%	93.10%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Price Multiplier on Announcement Date
Date	13/09/19	12/06/19	13/03/19	12/12/18	13/09/18	12/06/18	12/03/18	-
Price	2.39	2.40	2.24	2.12	2.07	2.33	2.02	-
P/RPS	5.18	1.12	1.33	2.09	4.95	1.35	1.64	115.72%
YoY %	362.50%	-15.79%	-36.36%	-57.78%	266.67%	-17.68%	-	-
Horiz. %	315.85%	68.29%	81.10%	127.44%	301.83%	82.32%	100.00%	-
P/EPS	54.92	10.50	12.67	19.82	47.79	19.21	28.15	56.32%
YoY %	423.05%	-17.13%	-36.07%	-58.53%	148.78%	-31.76%	-	-
Horiz. %	195.10%	37.30%	45.01%	70.41%	169.77%	68.24%	100.00%	-
EY	1.82	9.53	7.89	5.05	2.09	5.21	3.55	-36.02%
YoY %	-80.90%	20.79%	56.24%	141.63%	-59.88%	46.76%	-	-
Horiz. %	51.27%	268.45%	222.25%	142.25%	58.87%	146.76%	100.00%	-
DY	1.36	8.85	4.80	2.95	1.21	4.46	2.67	-36.29%
YoY %	-84.63%	84.38%	62.71%	143.80%	-72.87%	67.04%	-	-
Horiz. %	50.94%	331.46%	179.78%	110.49%	45.32%	167.04%	100.00%	-
P/NAPS	5.56	4.92	4.68	4.77	5.07	5.66	5.23	4.17%
YoY %	13.01%	5.13%	-1.89%	-5.92%	-10.42%	8.22%	-	-
Horiz. %	106.31%	94.07%	89.48%	91.20%	96.94%	108.22%	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