[BAUTO] QoQ Quarter Result on 31-Jan-2017 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
14-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- -18.03%
YoY- -38.96%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 471,707 391,228 354,032 338,683 473,171 493,616 534,712 -7.99%
PBT 34,604 31,723 32,640 38,971 46,386 58,573 73,269 -39.27%
Tax -9,100 -8,565 -6,989 -10,543 -11,254 -14,324 -17,488 -35.22%
NP 25,504 23,158 25,651 28,428 35,132 44,249 55,781 -40.56%
-
NP to SH 22,201 20,207 22,211 25,105 30,627 41,111 51,618 -42.93%
-
Tax Rate 26.30% 27.00% 21.41% 27.05% 24.26% 24.45% 23.87% -
Total Cost 446,203 368,070 328,381 310,255 438,039 449,367 478,931 -4.59%
-
Net Worth 427,915 427,002 444,335 455,672 457,569 457,030 531,287 -13.39%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 18,404 17,320 36,251 31,524 31,544 34,354 114,452 -70.33%
Div Payout % 82.90% 85.71% 163.21% 125.57% 103.00% 83.57% 221.73% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 427,915 427,002 444,335 455,672 457,569 457,030 531,287 -13.39%
NOSH 1,150,310 1,154,685 1,150,829 1,146,347 1,147,078 1,145,153 1,144,523 0.33%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 5.41% 5.92% 7.25% 8.39% 7.42% 8.96% 10.43% -
ROE 5.19% 4.73% 5.00% 5.51% 6.69% 9.00% 9.72% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 41.01 33.88 30.76 29.54 41.25 43.10 46.72 -8.30%
EPS 1.93 1.75 1.93 2.19 2.67 3.59 4.51 -43.12%
DPS 1.60 1.50 3.15 2.75 2.75 3.00 10.00 -70.42%
NAPS 0.372 0.3698 0.3861 0.3975 0.3989 0.3991 0.4642 -13.68%
Adjusted Per Share Value based on latest NOSH - 1,146,347
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 40.24 33.38 30.20 28.89 40.37 42.11 45.62 -8.00%
EPS 1.89 1.72 1.89 2.14 2.61 3.51 4.40 -42.98%
DPS 1.57 1.48 3.09 2.69 2.69 2.93 9.76 -70.32%
NAPS 0.3651 0.3643 0.3791 0.3887 0.3904 0.3899 0.4532 -13.38%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 2.04 1.96 2.15 2.10 2.28 2.34 2.20 -
P/RPS 4.97 5.78 6.99 7.11 5.53 5.43 4.71 3.63%
P/EPS 105.70 112.00 111.40 95.89 85.39 65.18 48.78 67.21%
EY 0.95 0.89 0.90 1.04 1.17 1.53 2.05 -40.03%
DY 0.78 0.77 1.47 1.31 1.21 1.28 4.55 -69.04%
P/NAPS 5.48 5.30 5.57 5.28 5.72 5.86 4.74 10.12%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 08/12/17 11/09/17 13/06/17 14/03/17 08/12/16 08/09/16 13/06/16 -
Price 2.16 2.14 2.02 2.04 2.12 2.25 2.28 -
P/RPS 5.27 6.32 6.57 6.90 5.14 5.22 4.88 5.24%
P/EPS 111.92 122.29 104.66 93.15 79.40 62.67 50.55 69.62%
EY 0.89 0.82 0.96 1.07 1.26 1.60 1.98 -41.23%
DY 0.74 0.70 1.56 1.35 1.30 1.33 4.39 -69.38%
P/NAPS 5.81 5.79 5.23 5.13 5.31 5.64 4.91 11.83%

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