[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

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Quarter Result
Revenue	391,228	354,032	338,683	473,171	493,616	534,712	522,580	-17.56%
YoY %	10.51%	4.53%	-28.42%	-4.14%	-7.69%	2.32%	-	-
Horiz. %	74.86%	67.75%	64.81%	90.55%	94.46%	102.32%	100.00%	-
PBT	31,723	32,640	38,971	46,386	58,573	73,269	58,223	-33.31%
YoY %	-2.81%	-16.25%	-15.99%	-20.81%	-20.06%	25.84%	-	-
Horiz. %	54.49%	56.06%	66.93%	79.67%	100.60%	125.84%	100.00%	-
Tax	-8,565	-6,989	-10,543	-11,254	-14,324	-17,488	-14,195	-28.61%
YoY %	-22.55%	33.71%	6.32%	21.43%	18.09%	-23.20%	-	-
Horiz. %	60.34%	49.24%	74.27%	79.28%	100.91%	123.20%	100.00%	-
NP	23,158	25,651	28,428	35,132	44,249	55,781	44,028	-34.86%
YoY %	-9.72%	-9.77%	-19.08%	-20.60%	-20.67%	26.69%	-	-
Horiz. %	52.60%	58.26%	64.57%	79.79%	100.50%	126.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,207	22,211	25,105	30,627	41,111	51,618	41,128	-37.76%
YoY %	-9.02%	-11.53%	-18.03%	-25.50%	-20.36%	25.51%	-	-
Horiz. %	49.13%	54.00%	61.04%	74.47%	99.96%	125.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.00%	21.41%	27.05%	24.26%	24.45%	23.87%	24.38%	-
YoY %	26.11%	-20.85%	11.50%	-0.78%	2.43%	-2.09%	-	-
Horiz. %	110.75%	87.82%	110.95%	99.51%	100.29%	97.91%	100.00%	-
Total Cost	368,070	328,381	310,255	438,039	449,367	478,931	478,552	-16.06%
YoY %	12.09%	5.84%	-29.17%	-2.52%	-6.17%	0.08%	-	-
Horiz. %	76.91%	68.62%	64.83%	91.53%	93.90%	100.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	427,002	444,335	455,672	457,569	457,030	531,287	504,617	-10.54%
YoY %	-3.90%	-2.49%	-0.41%	0.12%	-13.98%	5.29%	-	-
Horiz. %	84.62%	88.05%	90.30%	90.68%	90.57%	105.29%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Dividend
Div	17,320	36,251	31,524	31,544	34,354	114,452	24,562	-20.79%
YoY %	-52.22%	14.99%	-0.06%	-8.18%	-69.98%	365.97%	-	-
Horiz. %	70.52%	147.59%	128.34%	128.43%	139.87%	465.97%	100.00%	-
Div Payout %	85.71%	163.21%	125.57%	103.00%	83.57%	221.73%	59.72%	-
YoY %	-47.48%	29.98%	21.91%	23.25%	-62.31%	271.28%	-	-
Horiz. %	143.52%	273.29%	210.26%	172.47%	139.94%	371.28%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Equity
Net Worth	427,002	444,335	455,672	457,569	457,030	531,287	504,617	-10.54%
YoY %	-3.90%	-2.49%	-0.41%	0.12%	-13.98%	5.29%	-	-
Horiz. %	84.62%	88.05%	90.30%	90.68%	90.57%	105.29%	100.00%	-
NOSH	1,154,685	1,150,829	1,146,347	1,147,078	1,145,153	1,144,523	1,142,444	0.71%
YoY %	0.34%	0.39%	-0.06%	0.17%	0.06%	0.18%	-	-
Horiz. %	101.07%	100.73%	100.34%	100.41%	100.24%	100.18%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Ratio Analysis
NP Margin	5.92%	7.25%	8.39%	7.42%	8.96%	10.43%	8.43%	-
YoY %	-18.34%	-13.59%	13.07%	-17.19%	-14.09%	23.72%	-	-
Horiz. %	70.23%	86.00%	99.53%	88.02%	106.29%	123.72%	100.00%	-
ROE	4.73%	5.00%	5.51%	6.69%	9.00%	9.72%	8.15%	-
YoY %	-5.40%	-9.26%	-17.64%	-25.67%	-7.41%	19.26%	-	-
Horiz. %	58.04%	61.35%	67.61%	82.09%	110.43%	119.26%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Per Share
RPS	33.88	30.76	29.54	41.25	43.10	46.72	45.74	-18.14%
YoY %	10.14%	4.13%	-28.39%	-4.29%	-7.75%	2.14%	-	-
Horiz. %	74.07%	67.25%	64.58%	90.18%	94.23%	102.14%	100.00%	-
EPS	1.75	1.93	2.19	2.67	3.59	4.51	3.60	-38.20%
YoY %	-9.33%	-11.87%	-17.98%	-25.63%	-20.40%	25.28%	-	-
Horiz. %	48.61%	53.61%	60.83%	74.17%	99.72%	125.28%	100.00%	-
DPS	1.50	3.15	2.75	2.75	3.00	10.00	2.15	-21.35%
YoY %	-52.38%	14.55%	0.00%	-8.33%	-70.00%	365.12%	-	-
Horiz. %	69.77%	146.51%	127.91%	127.91%	139.53%	465.12%	100.00%	-
NAPS	0.3698	0.3861	0.3975	0.3989	0.3991	0.4642	0.4417	-11.17%
YoY %	-4.22%	-2.87%	-0.35%	-0.05%	-14.02%	5.09%	-	-
Horiz. %	83.72%	87.41%	89.99%	90.31%	90.36%	105.09%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,147,078
RPS	33.38	30.20	28.89	40.37	42.11	45.62	44.58	-17.55%
YoY %	10.53%	4.53%	-28.44%	-4.13%	-7.69%	2.33%	-	-
Horiz. %	74.88%	67.74%	64.80%	90.56%	94.46%	102.33%	100.00%	-
EPS	1.72	1.89	2.14	2.61	3.51	4.40	3.51	-37.87%
YoY %	-8.99%	-11.68%	-18.01%	-25.64%	-20.23%	25.36%	-	-
Horiz. %	49.00%	53.85%	60.97%	74.36%	100.00%	125.36%	100.00%	-
DPS	1.48	3.09	2.69	2.69	2.93	9.76	2.10	-20.82%
YoY %	-52.10%	14.87%	0.00%	-8.19%	-69.98%	364.76%	-	-
Horiz. %	70.48%	147.14%	128.10%	128.10%	139.52%	464.76%	100.00%	-
NAPS	0.3643	0.3791	0.3887	0.3904	0.3899	0.4532	0.4305	-10.54%
YoY %	-3.90%	-2.47%	-0.44%	0.13%	-13.97%	5.27%	-	-
Horiz. %	84.62%	88.06%	90.29%	90.69%	90.57%	105.27%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-17.31%	-1.69%	28.57%	1.84%	15.29%	-0.63%	-	-
Horiz. %	121.94%	147.47%	150.00%	116.67%	114.56%	99.37%	100.00%	-
P/EPS	112.00	111.40	95.89	85.39	65.18	48.78	60.28	51.19%
YoY %	0.54%	16.17%	12.30%	31.01%	33.62%	-19.08%	-	-
Horiz. %	185.80%	184.80%	159.07%	141.66%	108.13%	80.92%	100.00%	-
EY	0.89	0.90	1.04	1.17	1.53	2.05	1.66	-34.02%
YoY %	-1.11%	-13.46%	-11.11%	-23.53%	-25.37%	23.49%	-	-
Horiz. %	53.61%	54.22%	62.65%	70.48%	92.17%	123.49%	100.00%	-
DY	0.77	1.47	1.31	1.21	1.28	4.55	0.99	-15.43%
YoY %	-47.62%	12.21%	8.26%	-5.47%	-71.87%	359.60%	-	-
Horiz. %	77.78%	148.48%	132.32%	122.22%	129.29%	459.60%	100.00%	-
P/NAPS	5.30	5.57	5.28	5.72	5.86	4.74	4.91	5.23%
YoY %	-4.85%	5.49%	-7.69%	-2.39%	23.63%	-3.46%	-	-
Horiz. %	107.94%	113.44%	107.54%	116.50%	119.35%	96.54%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-3.81%	-4.78%	34.24%	-1.53%	6.97%	1.88%	-	-
Horiz. %	131.94%	137.16%	144.05%	107.31%	108.98%	101.88%	100.00%	-
P/EPS	122.29	104.66	93.15	79.40	62.67	50.55	60.83	59.35%
YoY %	16.85%	12.36%	17.32%	26.70%	23.98%	-16.90%	-	-
Horiz. %	201.04%	172.05%	153.13%	130.53%	103.02%	83.10%	100.00%	-
EY	0.82	0.96	1.07	1.26	1.60	1.98	1.64	-37.03%
YoY %	-14.58%	-10.28%	-15.08%	-21.25%	-19.19%	20.73%	-	-
Horiz. %	50.00%	58.54%	65.24%	76.83%	97.56%	120.73%	100.00%	-
DY	0.70	1.56	1.35	1.30	1.33	4.39	0.98	-20.11%
YoY %	-55.13%	15.56%	3.85%	-2.26%	-69.70%	347.96%	-	-
Horiz. %	71.43%	159.18%	137.76%	132.65%	135.71%	447.96%	100.00%	-
P/NAPS	5.79	5.23	5.13	5.31	5.64	4.91	4.96	10.87%
YoY %	10.71%	1.95%	-3.39%	-5.85%	14.87%	-1.01%	-	-
Horiz. %	116.73%	105.44%	103.43%	107.06%	113.71%	98.99%	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