[BAUTO] QoQ Quarter Result on 30-Apr-2014 [#4]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
11-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- 57.36%
YoY- 106.13%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 388,761 508,822 507,951 394,975 343,034 282,449 428,415 -6.25%
PBT 66,171 81,033 76,468 64,410 43,542 37,479 36,152 49.46%
Tax -17,686 -21,405 -19,071 -15,269 -12,284 -9,017 -9,290 53.42%
NP 48,485 59,628 57,397 49,141 31,258 28,462 26,862 48.08%
-
NP to SH 46,523 57,522 56,101 48,103 30,569 27,600 26,087 46.90%
-
Tax Rate 26.73% 26.42% 24.94% 23.71% 28.21% 24.06% 25.70% -
Total Cost 340,276 449,194 450,554 345,834 311,776 253,987 401,553 -10.42%
-
Net Worth 446,021 418,488 374,383 344,939 287,647 212,008 0 -
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 27,151 26,256 16,144 28,201 - 12,610 - -
Div Payout % 58.36% 45.65% 28.78% 58.63% - 45.69% - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 446,021 418,488 374,383 344,939 287,647 212,008 0 -
NOSH 810,505 807,893 807,208 805,745 787,860 720,626 720,635 8.12%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 12.47% 11.72% 11.30% 12.44% 9.11% 10.08% 6.27% -
ROE 10.43% 13.75% 14.98% 13.95% 10.63% 13.02% 0.00% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 47.97 62.98 62.93 49.02 43.54 39.19 59.45 -13.29%
EPS 5.74 7.12 6.95 5.97 3.88 3.83 3.62 35.86%
DPS 3.35 3.25 2.00 3.50 0.00 1.75 0.00 -
NAPS 0.5503 0.518 0.4638 0.4281 0.3651 0.2942 0.00 -
Adjusted Per Share Value based on latest NOSH - 805,745
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 33.17 43.41 43.33 33.70 29.26 24.10 36.55 -6.24%
EPS 3.97 4.91 4.79 4.10 2.61 2.35 2.23 46.73%
DPS 2.32 2.24 1.38 2.41 0.00 1.08 0.00 -
NAPS 0.3805 0.357 0.3194 0.2943 0.2454 0.1809 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 - - -
Price 3.31 3.51 2.58 2.08 1.93 0.00 0.00 -
P/RPS 6.90 5.57 4.10 4.24 4.43 0.00 0.00 -
P/EPS 57.67 49.30 37.12 34.84 49.74 0.00 0.00 -
EY 1.73 2.03 2.69 2.87 2.01 0.00 0.00 -
DY 1.01 0.93 0.78 1.68 0.00 0.00 0.00 -
P/NAPS 6.01 6.78 5.56 4.86 5.29 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 09/03/15 08/12/14 08/09/14 11/06/14 10/03/14 06/12/13 - -
Price 3.64 3.31 2.90 2.31 1.86 1.71 0.00 -
P/RPS 7.59 5.26 4.61 4.71 4.27 4.36 0.00 -
P/EPS 63.41 46.49 41.73 38.69 47.94 44.65 0.00 -
EY 1.58 2.15 2.40 2.58 2.09 2.24 0.00 -
DY 0.92 0.98 0.69 1.52 0.00 1.02 0.00 -
P/NAPS 6.61 6.39 6.25 5.40 5.09 5.81 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