[BAUTO] QoQ Quarter Result on 31-Jan-2014 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
10-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 10.76%
YoY- 375.93%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 508,822 507,951 394,975 343,034 282,449 428,415 408,241 15.76%
PBT 81,033 76,468 64,410 43,542 37,479 36,152 31,836 86.10%
Tax -21,405 -19,071 -15,269 -12,284 -9,017 -9,290 -6,979 110.66%
NP 59,628 57,397 49,141 31,258 28,462 26,862 24,857 78.91%
-
NP to SH 57,522 56,101 48,103 30,569 27,600 26,087 23,336 82.17%
-
Tax Rate 26.42% 24.94% 23.71% 28.21% 24.06% 25.70% 21.92% -
Total Cost 449,194 450,554 345,834 311,776 253,987 401,553 383,384 11.10%
-
Net Worth 418,488 374,383 344,939 287,647 212,008 0 158,886 90.38%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 26,256 16,144 28,201 - 12,610 - - -
Div Payout % 45.65% 28.78% 58.63% - 45.69% - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 418,488 374,383 344,939 287,647 212,008 0 158,886 90.38%
NOSH 807,893 807,208 805,745 787,860 720,626 720,635 720,246 7.93%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 11.72% 11.30% 12.44% 9.11% 10.08% 6.27% 6.09% -
ROE 13.75% 14.98% 13.95% 10.63% 13.02% 0.00% 14.69% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 62.98 62.93 49.02 43.54 39.19 59.45 56.68 7.25%
EPS 7.12 6.95 5.97 3.88 3.83 3.62 3.24 68.78%
DPS 3.25 2.00 3.50 0.00 1.75 0.00 0.00 -
NAPS 0.518 0.4638 0.4281 0.3651 0.2942 0.00 0.2206 76.39%
Adjusted Per Share Value based on latest NOSH - 787,860
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 43.41 43.33 33.70 29.26 24.10 36.55 34.83 15.76%
EPS 4.91 4.79 4.10 2.61 2.35 2.23 1.99 82.29%
DPS 2.24 1.38 2.41 0.00 1.08 0.00 0.00 -
NAPS 0.357 0.3194 0.2943 0.2454 0.1809 0.00 0.1355 90.42%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 - - - -
Price 3.51 2.58 2.08 1.93 0.00 0.00 0.00 -
P/RPS 5.57 4.10 4.24 4.43 0.00 0.00 0.00 -
P/EPS 49.30 37.12 34.84 49.74 0.00 0.00 0.00 -
EY 2.03 2.69 2.87 2.01 0.00 0.00 0.00 -
DY 0.93 0.78 1.68 0.00 0.00 0.00 0.00 -
P/NAPS 6.78 5.56 4.86 5.29 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 08/12/14 08/09/14 11/06/14 10/03/14 06/12/13 - - -
Price 3.31 2.90 2.31 1.86 1.71 0.00 0.00 -
P/RPS 5.26 4.61 4.71 4.27 4.36 0.00 0.00 -
P/EPS 46.49 41.73 38.69 47.94 44.65 0.00 0.00 -
EY 2.15 2.40 2.58 2.09 2.24 0.00 0.00 -
DY 0.98 0.69 1.52 0.00 1.02 0.00 0.00 -
P/NAPS 6.39 6.25 5.40 5.09 5.81 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