[BAUTO] QoQ Quarter Result on 30-Apr-2015 [#4]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

11-Jun-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2015

Quarter

30-Apr-2015 [#4]

Profit Trend

QoQ- 18.79%

YoY- 14.89%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Quarter Result
Revenue	522,580	542,406	512,545	424,343	388,761	508,822	507,951	1.90%
YoY %	-3.66%	5.83%	20.79%	9.15%	-23.60%	0.17%	-	-
Horiz. %	102.88%	106.78%	100.90%	83.54%	76.54%	100.17%	100.00%	-
PBT	58,223	73,700	73,539	77,244	66,171	81,033	76,468	-16.57%
YoY %	-21.00%	0.22%	-4.80%	16.73%	-18.34%	5.97%	-	-
Horiz. %	76.14%	96.38%	96.17%	101.01%	86.53%	105.97%	100.00%	-
Tax	-14,195	-17,840	-18,509	-20,233	-17,686	-21,405	-19,071	-17.82%
YoY %	20.43%	3.61%	8.52%	-14.40%	17.37%	-12.24%	-	-
Horiz. %	74.43%	93.55%	97.05%	106.09%	92.74%	112.24%	100.00%	-
NP	44,028	55,860	55,030	57,011	48,485	59,628	57,397	-16.16%
YoY %	-21.18%	1.51%	-3.47%	17.58%	-18.69%	3.89%	-	-
Horiz. %	76.71%	97.32%	95.88%	99.33%	84.47%	103.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,128	53,063	52,203	55,264	46,523	57,522	56,101	-18.65%
YoY %	-22.49%	1.65%	-5.54%	18.79%	-19.12%	2.53%	-	-
Horiz. %	73.31%	94.58%	93.05%	98.51%	82.93%	102.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.38%	24.21%	25.17%	26.19%	26.73%	26.42%	24.94%	-
YoY %	0.70%	-3.81%	-3.89%	-2.02%	1.17%	5.93%	-	-
Horiz. %	97.75%	97.07%	100.92%	105.01%	107.18%	105.93%	100.00%	-
Total Cost	478,552	486,546	457,515	367,332	340,276	449,194	450,554	4.08%
YoY %	-1.64%	6.35%	24.55%	7.95%	-24.25%	-0.30%	-	-
Horiz. %	106.21%	107.99%	101.54%	81.53%	75.52%	99.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	504,617	491,459	460,936	476,164	446,021	418,488	374,383	21.95%
YoY %	2.68%	6.62%	-3.20%	6.76%	6.58%	11.78%	-	-
Horiz. %	134.79%	131.27%	123.12%	127.19%	119.13%	111.78%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Dividend
Div	24,562	28,467	25,645	48,762	27,151	26,256	16,144	32.18%
YoY %	-13.72%	11.00%	-47.41%	79.60%	3.41%	62.64%	-	-
Horiz. %	152.14%	176.33%	158.85%	302.04%	168.18%	162.64%	100.00%	-
Div Payout %	59.72%	53.65%	49.13%	88.24%	58.36%	45.65%	28.78%	-
YoY %	11.31%	9.20%	-44.32%	51.20%	27.84%	58.62%	-	-
Horiz. %	207.51%	186.41%	170.71%	306.60%	202.78%	158.62%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Equity
Net Worth	504,617	491,459	460,936	476,164	446,021	418,488	374,383	21.95%
YoY %	2.68%	6.62%	-3.20%	6.76%	6.58%	11.78%	-	-
Horiz. %	134.79%	131.27%	123.12%	127.19%	119.13%	111.78%	100.00%	-
NOSH	1,142,444	1,138,691	1,139,803	812,705	810,505	807,893	807,208	25.97%
YoY %	0.33%	-0.10%	40.25%	0.27%	0.32%	0.08%	-	-
Horiz. %	141.53%	141.07%	141.20%	100.68%	100.41%	100.08%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Ratio Analysis
NP Margin	8.43%	10.30%	10.74%	13.44%	12.47%	11.72%	11.30%	-
YoY %	-18.16%	-4.10%	-20.09%	7.78%	6.40%	3.72%	-	-
Horiz. %	74.60%	91.15%	95.04%	118.94%	110.35%	103.72%	100.00%	-
ROE	8.15%	10.80%	11.33%	11.61%	10.43%	13.75%	14.98%	-
YoY %	-24.54%	-4.68%	-2.41%	11.31%	-24.15%	-8.21%	-	-
Horiz. %	54.41%	72.10%	75.63%	77.50%	69.63%	91.79%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Per Share
RPS	45.74	47.63	44.97	52.21	47.97	62.98	62.93	-19.11%
YoY %	-3.97%	5.92%	-13.87%	8.84%	-23.83%	0.08%	-	-
Horiz. %	72.68%	75.69%	71.46%	82.97%	76.23%	100.08%	100.00%	-
EPS	3.60	4.66	4.58	6.80	5.74	7.12	6.95	-35.42%
YoY %	-22.75%	1.75%	-32.65%	18.47%	-19.38%	2.45%	-	-
Horiz. %	51.80%	67.05%	65.90%	97.84%	82.59%	102.45%	100.00%	-
DPS	2.15	2.50	2.25	6.00	3.35	3.25	2.00	4.92%
YoY %	-14.00%	11.11%	-62.50%	79.10%	3.08%	62.50%	-	-
Horiz. %	107.50%	125.00%	112.50%	300.00%	167.50%	162.50%	100.00%	-
NAPS	0.4417	0.4316	0.4044	0.5859	0.5503	0.518	0.4638	-3.19%
YoY %	2.34%	6.73%	-30.98%	6.47%	6.24%	11.69%	-	-
Horiz. %	95.24%	93.06%	87.19%	126.33%	118.65%	111.69%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Adjusted Per Share Value based on latest NOSH - 812,705
RPS	44.58	46.27	43.73	36.20	33.17	43.41	43.33	1.90%
YoY %	-3.65%	5.81%	20.80%	9.13%	-23.59%	0.18%	-	-
Horiz. %	102.88%	106.79%	100.92%	83.54%	76.55%	100.18%	100.00%	-
EPS	3.51	4.53	4.45	4.71	3.97	4.91	4.79	-18.67%
YoY %	-22.52%	1.80%	-5.52%	18.64%	-19.14%	2.51%	-	-
Horiz. %	73.28%	94.57%	92.90%	98.33%	82.88%	102.51%	100.00%	-
DPS	2.10	2.43	2.19	4.16	2.32	2.24	1.38	32.19%
YoY %	-13.58%	10.96%	-47.36%	79.31%	3.57%	62.32%	-	-
Horiz. %	152.17%	176.09%	158.70%	301.45%	168.12%	162.32%	100.00%	-
NAPS	0.4305	0.4193	0.3932	0.4062	0.3805	0.357	0.3194	21.95%
YoY %	2.67%	6.64%	-3.20%	6.75%	6.58%	11.77%	-	-
Horiz. %	134.78%	131.28%	123.11%	127.18%	119.13%	111.77%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	31/10/14	31/07/14	-
Price	2.17	2.10	2.60	4.04	3.31	3.51	2.58	-
P/RPS	4.74	4.41	5.78	7.74	6.90	5.57	4.10	10.12%
YoY %	7.48%	-23.70%	-25.32%	12.17%	23.88%	35.85%	-	-
Horiz. %	115.61%	107.56%	140.98%	188.78%	168.29%	135.85%	100.00%	-
P/EPS	60.28	45.06	56.77	59.41	57.67	49.30	37.12	38.03%
YoY %	33.78%	-20.63%	-4.44%	3.02%	16.98%	32.81%	-	-
Horiz. %	162.39%	121.39%	152.94%	160.05%	155.36%	132.81%	100.00%	-
EY	1.66	2.22	1.76	1.68	1.73	2.03	2.69	-27.45%
YoY %	-25.23%	26.14%	4.76%	-2.89%	-14.78%	-24.54%	-	-
Horiz. %	61.71%	82.53%	65.43%	62.45%	64.31%	75.46%	100.00%	-
DY	0.99	1.19	0.87	1.49	1.01	0.93	0.78	17.17%
YoY %	-16.81%	36.78%	-41.61%	47.52%	8.60%	19.23%	-	-
Horiz. %	126.92%	152.56%	111.54%	191.03%	129.49%	119.23%	100.00%	-
P/NAPS	4.91	4.87	6.43	6.90	6.01	6.78	5.56	-7.93%
YoY %	0.82%	-24.26%	-6.81%	14.81%	-11.36%	21.94%	-	-
Horiz. %	88.31%	87.59%	115.65%	124.10%	108.09%	121.94%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Price Multiplier on Announcement Date
Date	11/03/16	10/12/15	10/09/15	11/06/15	09/03/15	08/12/14	08/09/14	-
Price	2.19	2.12	2.13	3.55	3.64	3.31	2.90	-
P/RPS	4.79	4.45	4.74	6.80	7.59	5.26	4.61	2.57%
YoY %	7.64%	-6.12%	-30.29%	-10.41%	44.30%	14.10%	-	-
Horiz. %	103.90%	96.53%	102.82%	147.51%	164.64%	114.10%	100.00%	-
P/EPS	60.83	45.49	46.51	52.21	63.41	46.49	41.73	28.47%
YoY %	33.72%	-2.19%	-10.92%	-17.66%	36.39%	11.41%	-	-
Horiz. %	145.77%	109.01%	111.45%	125.11%	151.95%	111.41%	100.00%	-
EY	1.64	2.20	2.15	1.92	1.58	2.15	2.40	-22.36%
YoY %	-25.45%	2.33%	11.98%	21.52%	-26.51%	-10.42%	-	-
Horiz. %	68.33%	91.67%	89.58%	80.00%	65.83%	89.58%	100.00%	-
DY	0.98	1.18	1.06	1.69	0.92	0.98	0.69	26.27%
YoY %	-16.95%	11.32%	-37.28%	83.70%	-6.12%	42.03%	-	-
Horiz. %	142.03%	171.01%	153.62%	244.93%	133.33%	142.03%	100.00%	-
P/NAPS	4.96	4.91	5.27	6.06	6.61	6.39	6.25	-14.24%
YoY %	1.02%	-6.83%	-13.04%	-8.32%	3.44%	2.24%	-	-
Horiz. %	79.36%	78.56%	84.32%	96.96%	105.76%	102.24%	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