[BAUTO] QoQ TTM Result on 31-Oct-2015 [#2]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

10-Dec-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

31-Oct-2015 [#2]

Profit Trend

QoQ- -2.11%

YoY- 7.67%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
TTM Result
Revenue	2,093,314	2,112,243	2,001,874	1,868,055	1,834,471	1,829,877	1,800,509	10.57%
YoY %	-0.90%	5.51%	7.16%	1.83%	0.25%	1.63%	-	-
Horiz. %	116.26%	117.31%	111.18%	103.75%	101.89%	101.63%	100.00%	-
PBT	263,765	278,731	282,706	290,654	297,987	300,916	288,082	-5.71%
YoY %	-5.37%	-1.41%	-2.73%	-2.46%	-0.97%	4.45%	-	-
Horiz. %	91.56%	96.75%	98.13%	100.89%	103.44%	104.45%	100.00%	-
Tax	-63,847	-68,032	-70,777	-74,268	-77,833	-78,395	-73,431	-8.91%
YoY %	6.15%	3.88%	4.70%	4.58%	0.72%	-6.76%	-	-
Horiz. %	86.95%	92.65%	96.39%	101.14%	105.99%	106.76%	100.00%	-
NP	199,918	210,699	211,929	216,386	220,154	222,521	214,651	-4.63%
YoY %	-5.12%	-0.58%	-2.06%	-1.71%	-1.06%	3.67%	-	-
Horiz. %	93.14%	98.16%	98.73%	100.81%	102.56%	103.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	186,920	198,012	201,658	207,053	211,512	215,410	208,249	-6.95%
YoY %	-5.60%	-1.81%	-2.61%	-2.11%	-1.81%	3.44%	-	-
Horiz. %	89.76%	95.08%	96.84%	99.43%	101.57%	103.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.21%	24.41%	25.04%	25.55%	26.12%	26.05%	25.49%	-
YoY %	-0.82%	-2.52%	-2.00%	-2.18%	0.27%	2.20%	-	-
Horiz. %	94.98%	95.76%	98.23%	100.24%	102.47%	102.20%	100.00%	-
Total Cost	1,893,396	1,901,544	1,789,945	1,651,669	1,614,317	1,607,356	1,585,858	12.55%
YoY %	-0.43%	6.23%	8.37%	2.31%	0.43%	1.36%	-	-
Horiz. %	119.39%	119.91%	112.87%	104.15%	101.79%	101.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	457,030	531,287	504,617	491,459	460,936	476,164	446,021	1.64%
YoY %	-13.98%	5.29%	2.68%	6.62%	-3.20%	6.76%	-	-
Horiz. %	102.47%	119.12%	113.14%	110.19%	103.34%	106.76%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Dividend
Div	201,836	193,127	127,437	130,027	127,816	118,314	97,753	62.21%
YoY %	4.51%	51.55%	-1.99%	1.73%	8.03%	21.03%	-	-
Horiz. %	206.48%	197.57%	130.37%	133.02%	130.75%	121.03%	100.00%	-
Div Payout %	107.98%	97.53%	63.19%	62.80%	60.43%	54.93%	46.94%	-
YoY %	10.71%	54.34%	0.62%	3.92%	10.01%	17.02%	-	-
Horiz. %	230.04%	207.78%	134.62%	133.79%	128.74%	117.02%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Equity
Net Worth	457,030	531,287	504,617	491,459	460,936	476,164	446,021	1.64%
YoY %	-13.98%	5.29%	2.68%	6.62%	-3.20%	6.76%	-	-
Horiz. %	102.47%	119.12%	113.14%	110.19%	103.34%	106.76%	100.00%	-
NOSH	1,145,153	1,144,523	1,142,444	1,138,691	1,139,803	812,705	810,505	25.93%
YoY %	0.06%	0.18%	0.33%	-0.10%	40.25%	0.27%	-	-
Horiz. %	141.29%	141.21%	140.95%	140.49%	140.63%	100.27%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Ratio Analysis
NP Margin	9.55%	9.98%	10.59%	11.58%	12.00%	12.16%	11.92%	-
YoY %	-4.31%	-5.76%	-8.55%	-3.50%	-1.32%	2.01%	-	-
Horiz. %	80.12%	83.72%	88.84%	97.15%	100.67%	102.01%	100.00%	-
ROE	40.90%	37.27%	39.96%	42.13%	45.89%	45.24%	46.69%	-
YoY %	9.74%	-6.73%	-5.15%	-8.19%	1.44%	-3.11%	-	-
Horiz. %	87.60%	79.82%	85.59%	90.23%	98.29%	96.89%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Per Share
RPS	182.80	184.55	175.23	164.05	160.95	225.16	222.15	-12.19%
YoY %	-0.95%	5.32%	6.81%	1.93%	-28.52%	1.35%	-	-
Horiz. %	82.29%	83.07%	78.88%	73.85%	72.45%	101.35%	100.00%	-
EPS	16.32	17.30	17.65	18.18	18.56	26.51	25.69	-26.12%
YoY %	-5.66%	-1.98%	-2.92%	-2.05%	-29.99%	3.19%	-	-
Horiz. %	63.53%	67.34%	68.70%	70.77%	72.25%	103.19%	100.00%	-
DPS	17.65	16.90	11.15	11.42	11.21	14.60	12.10	28.64%
YoY %	4.44%	51.57%	-2.36%	1.87%	-23.22%	20.66%	-	-
Horiz. %	145.87%	139.67%	92.15%	94.38%	92.64%	120.66%	100.00%	-
NAPS	0.3991	0.4642	0.4417	0.4316	0.4044	0.5859	0.5503	-19.29%
YoY %	-14.02%	5.09%	2.34%	6.73%	-30.98%	6.47%	-	-
Horiz. %	72.52%	84.35%	80.27%	78.43%	73.49%	106.47%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,138,691
RPS	178.58	180.20	170.78	159.37	156.50	156.11	153.60	10.57%
YoY %	-0.90%	5.52%	7.16%	1.83%	0.25%	1.63%	-	-
Horiz. %	116.26%	117.32%	111.18%	103.76%	101.89%	101.63%	100.00%	-
EPS	15.95	16.89	17.20	17.66	18.04	18.38	17.77	-6.95%
YoY %	-5.57%	-1.80%	-2.60%	-2.11%	-1.85%	3.43%	-	-
Horiz. %	89.76%	95.05%	96.79%	99.38%	101.52%	103.43%	100.00%	-
DPS	17.22	16.48	10.87	11.09	10.90	10.09	8.34	62.21%
YoY %	4.49%	51.61%	-1.98%	1.74%	8.03%	20.98%	-	-
Horiz. %	206.47%	197.60%	130.34%	132.97%	130.70%	120.98%	100.00%	-
NAPS	0.3899	0.4532	0.4305	0.4193	0.3932	0.4062	0.3805	1.64%
YoY %	-13.97%	5.27%	2.67%	6.64%	-3.20%	6.75%	-	-
Horiz. %	102.47%	119.11%	113.14%	110.20%	103.34%	106.75%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	-
Price	2.34	2.20	2.17	2.10	2.60	4.04	3.31	-
P/RPS	1.28	1.19	1.24	1.28	1.62	1.79	1.49	-9.64%
YoY %	7.56%	-4.03%	-3.12%	-20.99%	-9.50%	20.13%	-	-
Horiz. %	85.91%	79.87%	83.22%	85.91%	108.72%	120.13%	100.00%	-
P/EPS	14.34	12.72	12.29	11.55	14.01	15.24	12.88	7.42%
YoY %	12.74%	3.50%	6.41%	-17.56%	-8.07%	18.32%	-	-
Horiz. %	111.34%	98.76%	95.42%	89.67%	108.77%	118.32%	100.00%	-
EY	6.98	7.86	8.13	8.66	7.14	6.56	7.76	-6.82%
YoY %	-11.20%	-3.32%	-6.12%	21.29%	8.84%	-15.46%	-	-
Horiz. %	89.95%	101.29%	104.77%	111.60%	92.01%	84.54%	100.00%	-
DY	7.54	7.68	5.14	5.44	4.31	3.61	3.66	61.97%
YoY %	-1.82%	49.42%	-5.51%	26.22%	19.39%	-1.37%	-	-
Horiz. %	206.01%	209.84%	140.44%	148.63%	117.76%	98.63%	100.00%	-
P/NAPS	5.86	4.74	4.91	4.87	6.43	6.90	6.01	-1.67%
YoY %	23.63%	-3.46%	0.82%	-24.26%	-6.81%	14.81%	-	-
Horiz. %	97.50%	78.87%	81.70%	81.03%	106.99%	114.81%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Announcement Date
Date	08/09/16	13/06/16	11/03/16	10/12/15	10/09/15	11/06/15	09/03/15	-
Price	2.25	2.28	2.19	2.12	2.13	3.55	3.64	-
P/RPS	1.23	1.24	1.25	1.29	1.32	1.58	1.64	-17.46%
YoY %	-0.81%	-0.80%	-3.10%	-2.27%	-16.46%	-3.66%	-	-
Horiz. %	75.00%	75.61%	76.22%	78.66%	80.49%	96.34%	100.00%	-
P/EPS	13.78	13.18	12.41	11.66	11.48	13.39	14.17	-1.84%
YoY %	4.55%	6.20%	6.43%	1.57%	-14.26%	-5.50%	-	-
Horiz. %	97.25%	93.01%	87.58%	82.29%	81.02%	94.50%	100.00%	-
EY	7.25	7.59	8.06	8.58	8.71	7.47	7.06	1.78%
YoY %	-4.48%	-5.83%	-6.06%	-1.49%	16.60%	5.81%	-	-
Horiz. %	102.69%	107.51%	114.16%	121.53%	123.37%	105.81%	100.00%	-
DY	7.84	7.41	5.09	5.39	5.26	4.11	3.32	77.42%
YoY %	5.80%	45.58%	-5.57%	2.47%	27.98%	23.80%	-	-
Horiz. %	236.14%	223.19%	153.31%	162.35%	158.43%	123.80%	100.00%	-
P/NAPS	5.64	4.91	4.96	4.91	5.27	6.06	6.61	-10.04%
YoY %	14.87%	-1.01%	1.02%	-6.83%	-13.04%	-8.32%	-	-
Horiz. %	85.33%	74.28%	75.04%	74.28%	79.73%	91.68%	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