[BAUTO] QoQ Quarter Result on 31-Jul-2015 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
10-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- -5.54%
YoY- -6.95%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 534,712 522,580 542,406 512,545 424,343 388,761 508,822 3.36%
PBT 73,269 58,223 73,700 73,539 77,244 66,171 81,033 -6.49%
Tax -17,488 -14,195 -17,840 -18,509 -20,233 -17,686 -21,405 -12.61%
NP 55,781 44,028 55,860 55,030 57,011 48,485 59,628 -4.35%
-
NP to SH 51,618 41,128 53,063 52,203 55,264 46,523 57,522 -6.97%
-
Tax Rate 23.87% 24.38% 24.21% 25.17% 26.19% 26.73% 26.42% -
Total Cost 478,931 478,552 486,546 457,515 367,332 340,276 449,194 4.37%
-
Net Worth 531,287 504,617 491,459 460,936 476,164 446,021 418,488 17.26%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 114,452 24,562 28,467 25,645 48,762 27,151 26,256 167.08%
Div Payout % 221.73% 59.72% 53.65% 49.13% 88.24% 58.36% 45.65% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 531,287 504,617 491,459 460,936 476,164 446,021 418,488 17.26%
NOSH 1,144,523 1,142,444 1,138,691 1,139,803 812,705 810,505 807,893 26.16%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 10.43% 8.43% 10.30% 10.74% 13.44% 12.47% 11.72% -
ROE 9.72% 8.15% 10.80% 11.33% 11.61% 10.43% 13.75% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 46.72 45.74 47.63 44.97 52.21 47.97 62.98 -18.06%
EPS 4.51 3.60 4.66 4.58 6.80 5.74 7.12 -26.26%
DPS 10.00 2.15 2.50 2.25 6.00 3.35 3.25 111.69%
NAPS 0.4642 0.4417 0.4316 0.4044 0.5859 0.5503 0.518 -7.05%
Adjusted Per Share Value based on latest NOSH - 1,139,803
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 45.62 44.58 46.27 43.73 36.20 33.17 43.41 3.36%
EPS 4.40 3.51 4.53 4.45 4.71 3.97 4.91 -7.05%
DPS 9.76 2.10 2.43 2.19 4.16 2.32 2.24 167.00%
NAPS 0.4532 0.4305 0.4193 0.3932 0.4062 0.3805 0.357 17.25%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 2.20 2.17 2.10 2.60 4.04 3.31 3.51 -
P/RPS 4.71 4.74 4.41 5.78 7.74 6.90 5.57 -10.58%
P/EPS 48.78 60.28 45.06 56.77 59.41 57.67 49.30 -0.70%
EY 2.05 1.66 2.22 1.76 1.68 1.73 2.03 0.65%
DY 4.55 0.99 1.19 0.87 1.49 1.01 0.93 188.47%
P/NAPS 4.74 4.91 4.87 6.43 6.90 6.01 6.78 -21.24%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 13/06/16 11/03/16 10/12/15 10/09/15 11/06/15 09/03/15 08/12/14 -
Price 2.28 2.19 2.12 2.13 3.55 3.64 3.31 -
P/RPS 4.88 4.79 4.45 4.74 6.80 7.59 5.26 -4.88%
P/EPS 50.55 60.83 45.49 46.51 52.21 63.41 46.49 5.74%
EY 1.98 1.64 2.20 2.15 1.92 1.58 2.15 -5.34%
DY 4.39 0.98 1.18 1.06 1.69 0.92 0.98 171.99%
P/NAPS 4.91 4.96 4.91 5.27 6.06 6.61 6.39 -16.12%

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