[BAUTO] QoQ Quarter Result on 31-Oct-2016 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
08-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Oct-2016 [#2]
Profit Trend
QoQ- -25.5%
YoY- -42.28%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 391,228 354,032 338,683 473,171 493,616 534,712 522,580 -17.56%
PBT 31,723 32,640 38,971 46,386 58,573 73,269 58,223 -33.31%
Tax -8,565 -6,989 -10,543 -11,254 -14,324 -17,488 -14,195 -28.61%
NP 23,158 25,651 28,428 35,132 44,249 55,781 44,028 -34.86%
-
NP to SH 20,207 22,211 25,105 30,627 41,111 51,618 41,128 -37.76%
-
Tax Rate 27.00% 21.41% 27.05% 24.26% 24.45% 23.87% 24.38% -
Total Cost 368,070 328,381 310,255 438,039 449,367 478,931 478,552 -16.06%
-
Net Worth 427,002 444,335 455,672 457,569 457,030 531,287 504,617 -10.54%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 17,320 36,251 31,524 31,544 34,354 114,452 24,562 -20.79%
Div Payout % 85.71% 163.21% 125.57% 103.00% 83.57% 221.73% 59.72% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 427,002 444,335 455,672 457,569 457,030 531,287 504,617 -10.54%
NOSH 1,154,685 1,150,829 1,146,347 1,147,078 1,145,153 1,144,523 1,142,444 0.71%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 5.92% 7.25% 8.39% 7.42% 8.96% 10.43% 8.43% -
ROE 4.73% 5.00% 5.51% 6.69% 9.00% 9.72% 8.15% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 33.88 30.76 29.54 41.25 43.10 46.72 45.74 -18.14%
EPS 1.75 1.93 2.19 2.67 3.59 4.51 3.60 -38.20%
DPS 1.50 3.15 2.75 2.75 3.00 10.00 2.15 -21.35%
NAPS 0.3698 0.3861 0.3975 0.3989 0.3991 0.4642 0.4417 -11.17%
Adjusted Per Share Value based on latest NOSH - 1,147,078
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 33.38 30.20 28.89 40.37 42.11 45.62 44.58 -17.55%
EPS 1.72 1.89 2.14 2.61 3.51 4.40 3.51 -37.87%
DPS 1.48 3.09 2.69 2.69 2.93 9.76 2.10 -20.82%
NAPS 0.3643 0.3791 0.3887 0.3904 0.3899 0.4532 0.4305 -10.54%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 1.96 2.15 2.10 2.28 2.34 2.20 2.17 -
P/RPS 5.78 6.99 7.11 5.53 5.43 4.71 4.74 14.15%
P/EPS 112.00 111.40 95.89 85.39 65.18 48.78 60.28 51.19%
EY 0.89 0.90 1.04 1.17 1.53 2.05 1.66 -34.02%
DY 0.77 1.47 1.31 1.21 1.28 4.55 0.99 -15.43%
P/NAPS 5.30 5.57 5.28 5.72 5.86 4.74 4.91 5.23%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 11/09/17 13/06/17 14/03/17 08/12/16 08/09/16 13/06/16 11/03/16 -
Price 2.14 2.02 2.04 2.12 2.25 2.28 2.19 -
P/RPS 6.32 6.57 6.90 5.14 5.22 4.88 4.79 20.31%
P/EPS 122.29 104.66 93.15 79.40 62.67 50.55 60.83 59.35%
EY 0.82 0.96 1.07 1.26 1.60 1.98 1.64 -37.03%
DY 0.70 1.56 1.35 1.30 1.33 4.39 0.98 -20.11%
P/NAPS 5.79 5.23 5.13 5.31 5.64 4.91 4.96 10.87%

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