[BAUTO] QoQ TTM Result on 31-Jan-2018 [#3]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

12-Mar-2018

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

31-Jan-2018 [#3]

Profit Trend

QoQ- 17.13%

YoY- -29.21%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
TTM Result
Revenue	2,305,705	2,087,094	1,992,926	1,776,364	1,555,650	1,557,114	1,659,502	24.43%
YoY %	10.47%	4.73%	12.19%	14.19%	-0.09%	-6.17%	-	-
Horiz. %	138.94%	125.77%	120.09%	107.04%	93.74%	93.83%	100.00%	-
PBT	292,735	232,755	197,234	156,203	137,938	149,720	176,570	39.94%
YoY %	25.77%	18.01%	26.27%	13.24%	-7.87%	-15.21%	-	-
Horiz. %	165.79%	131.82%	111.70%	88.47%	78.12%	84.79%	100.00%	-
Tax	-64,067	-53,202	-46,116	-37,594	-35,197	-37,351	-43,110	30.13%
YoY %	-20.42%	-15.37%	-22.67%	-6.81%	5.77%	13.36%	-	-
Horiz. %	148.61%	123.41%	106.97%	87.20%	81.64%	86.64%	100.00%	-
NP	228,668	179,553	151,118	118,609	102,741	112,369	133,460	43.04%
YoY %	27.35%	18.82%	27.41%	15.44%	-8.57%	-15.80%	-	-
Horiz. %	171.34%	134.54%	113.23%	88.87%	76.98%	84.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	221,854	170,138	140,067	105,091	89,724	98,150	119,054	51.25%
YoY %	30.40%	21.47%	33.28%	17.13%	-8.58%	-17.56%	-	-
Horiz. %	186.35%	142.91%	117.65%	88.27%	75.36%	82.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.89%	22.86%	23.38%	24.07%	25.52%	24.95%	24.42%	-
YoY %	-4.24%	-2.22%	-2.87%	-5.68%	2.28%	2.17%	-	-
Horiz. %	89.64%	93.61%	95.74%	98.57%	104.50%	102.17%	100.00%	-
Total Cost	2,077,037	1,907,541	1,841,808	1,657,755	1,452,909	1,444,745	1,526,042	22.74%
YoY %	8.89%	3.57%	11.10%	14.10%	0.57%	-5.33%	-	-
Horiz. %	136.11%	125.00%	120.69%	108.63%	95.21%	94.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	515,793	474,137	474,896	445,792	427,915	427,002	444,335	10.42%
YoY %	8.79%	-0.16%	6.53%	4.18%	0.21%	-3.90%	-	-
Horiz. %	116.08%	106.71%	106.88%	100.33%	96.30%	96.10%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Dividend
Div	156,854	131,715	120,019	98,539	103,500	116,640	133,674	11.21%
YoY %	19.09%	9.75%	21.80%	-4.79%	-11.27%	-12.74%	-	-
Horiz. %	117.34%	98.53%	89.78%	73.72%	77.43%	87.26%	100.00%	-
Div Payout %	70.70%	77.42%	85.69%	93.77%	115.35%	118.84%	112.28%	-
YoY %	-8.68%	-9.65%	-8.62%	-18.71%	-2.94%	5.84%	-	-
Horiz. %	62.97%	68.95%	76.32%	83.51%	102.73%	105.84%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Equity
Net Worth	515,793	474,137	474,896	445,792	427,915	427,002	444,335	10.42%
YoY %	8.79%	-0.16%	6.53%	4.18%	0.21%	-3.90%	-	-
Horiz. %	116.08%	106.71%	106.88%	100.33%	96.30%	96.10%	100.00%	-
NOSH	1,162,374	1,162,008	1,161,425	1,160,383	1,150,310	1,154,685	1,150,829	0.66%
YoY %	0.03%	0.05%	0.09%	0.88%	-0.38%	0.34%	-	-
Horiz. %	101.00%	100.97%	100.92%	100.83%	99.95%	100.34%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Ratio Analysis
NP Margin	9.92%	8.60%	7.58%	6.68%	6.60%	7.22%	8.04%	-
YoY %	15.35%	13.46%	13.47%	1.21%	-8.59%	-10.20%	-	-
Horiz. %	123.38%	106.97%	94.28%	83.08%	82.09%	89.80%	100.00%	-
ROE	43.01%	35.88%	29.49%	23.57%	20.97%	22.99%	26.79%	-
YoY %	19.87%	21.67%	25.12%	12.40%	-8.79%	-14.18%	-	-
Horiz. %	160.54%	133.93%	110.08%	87.98%	78.28%	85.82%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Per Share
RPS	198.57	179.82	172.60	153.81	135.24	134.85	144.20	23.70%
YoY %	10.43%	4.18%	12.22%	13.73%	0.29%	-6.48%	-	-
Horiz. %	137.70%	124.70%	119.69%	106.66%	93.79%	93.52%	100.00%	-
EPS	19.11	14.66	12.13	9.10	7.80	8.50	10.35	50.33%
YoY %	30.35%	20.86%	33.30%	16.67%	-8.24%	-17.87%	-	-
Horiz. %	184.64%	141.64%	117.20%	87.92%	75.36%	82.13%	100.00%	-
DPS	13.55	11.40	10.40	8.55	9.00	10.15	11.65	10.56%
YoY %	18.86%	9.62%	21.64%	-5.00%	-11.33%	-12.88%	-	-
Horiz. %	116.31%	97.85%	89.27%	73.39%	77.25%	87.12%	100.00%	-
NAPS	0.4442	0.4085	0.4113	0.386	0.372	0.3698	0.3861	9.76%
YoY %	8.74%	-0.68%	6.55%	3.76%	0.59%	-4.22%	-	-
Horiz. %	115.05%	105.80%	106.53%	99.97%	96.35%	95.78%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,160,383
RPS	196.70	178.05	170.02	151.54	132.71	132.84	141.57	24.44%
YoY %	10.47%	4.72%	12.19%	14.19%	-0.10%	-6.17%	-	-
Horiz. %	138.94%	125.77%	120.10%	107.04%	93.74%	93.83%	100.00%	-
EPS	18.93	14.51	11.95	8.97	7.65	8.37	10.16	51.24%
YoY %	30.46%	21.42%	33.22%	17.25%	-8.60%	-17.62%	-	-
Horiz. %	186.32%	142.81%	117.62%	88.29%	75.30%	82.38%	100.00%	-
DPS	13.38	11.24	10.24	8.41	8.83	9.95	11.40	11.23%
YoY %	19.04%	9.77%	21.76%	-4.76%	-11.26%	-12.72%	-	-
Horiz. %	117.37%	98.60%	89.82%	73.77%	77.46%	87.28%	100.00%	-
NAPS	0.44	0.4045	0.4051	0.3803	0.3651	0.3643	0.3791	10.41%
YoY %	8.78%	-0.15%	6.52%	4.16%	0.22%	-3.90%	-	-
Horiz. %	116.06%	106.70%	106.86%	100.32%	96.31%	96.10%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	-
Price	1.90	2.18	2.22	2.24	2.04	1.96	2.15	-
P/RPS	0.96	1.21	1.29	1.46	1.51	1.45	1.49	-25.34%
YoY %	-20.66%	-6.20%	-11.64%	-3.31%	4.14%	-2.68%	-	-
Horiz. %	64.43%	81.21%	86.58%	97.99%	101.34%	97.32%	100.00%	-
P/EPS	9.94	14.87	18.30	24.62	26.15	23.06	20.78	-38.75%
YoY %	-33.15%	-18.74%	-25.67%	-5.85%	13.40%	10.97%	-	-
Horiz. %	47.83%	71.56%	88.07%	118.48%	125.84%	110.97%	100.00%	-
EY	10.06	6.72	5.46	4.06	3.82	4.34	4.81	63.32%
YoY %	49.70%	23.08%	34.48%	6.28%	-11.98%	-9.77%	-	-
Horiz. %	209.15%	139.71%	113.51%	84.41%	79.42%	90.23%	100.00%	-
DY	7.13	5.23	4.68	3.82	4.41	5.18	5.42	19.99%
YoY %	36.33%	11.75%	22.51%	-13.38%	-14.86%	-4.43%	-	-
Horiz. %	131.55%	96.49%	86.35%	70.48%	81.37%	95.57%	100.00%	-
P/NAPS	4.28	5.34	5.40	5.80	5.48	5.30	5.57	-16.06%
YoY %	-19.85%	-1.11%	-6.90%	5.84%	3.40%	-4.85%	-	-
Horiz. %	76.84%	95.87%	96.95%	104.13%	98.38%	95.15%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Announcement Date
Date	12/12/18	13/09/18	12/06/18	12/03/18	08/12/17	11/09/17	13/06/17	-
Price	2.12	2.07	2.33	2.02	2.15	2.14	2.02	-
P/RPS	1.07	1.15	1.35	1.31	1.59	1.59	1.40	-16.36%
YoY %	-6.96%	-14.81%	3.05%	-17.61%	0.00%	13.57%	-	-
Horiz. %	76.43%	82.14%	96.43%	93.57%	113.57%	113.57%	100.00%	-
P/EPS	11.10	14.12	19.21	22.20	27.56	25.18	19.53	-31.31%
YoY %	-21.39%	-26.50%	-13.47%	-19.45%	9.45%	28.93%	-	-
Horiz. %	56.84%	72.30%	98.36%	113.67%	141.12%	128.93%	100.00%	-
EY	9.01	7.08	5.21	4.50	3.63	3.97	5.12	45.60%
YoY %	27.26%	35.89%	15.78%	23.97%	-8.56%	-22.46%	-	-
Horiz. %	175.98%	138.28%	101.76%	87.89%	70.90%	77.54%	100.00%	-
DY	6.39	5.51	4.46	4.23	4.19	4.74	5.77	7.02%
YoY %	15.97%	23.54%	5.44%	0.95%	-11.60%	-17.85%	-	-
Horiz. %	110.75%	95.49%	77.30%	73.31%	72.62%	82.15%	100.00%	-
P/NAPS	4.77	5.07	5.66	5.23	5.78	5.79	5.23	-5.93%
YoY %	-5.92%	-10.42%	8.22%	-9.52%	-0.17%	10.71%	-	-
Horiz. %	91.20%	96.94%	108.22%	100.00%	110.52%	110.71%	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