[BAUTO] QoQ TTM Result on 31-Oct-2018 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
12-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Oct-2018 [#2]
Profit Trend
QoQ- 30.4%
YoY- 147.26%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 2,541,769 2,492,121 2,524,438 2,305,705 2,087,094 1,992,926 1,776,364 27.06%
PBT 340,050 342,257 338,320 292,735 232,755 197,234 156,203 68.21%
Tax -72,148 -74,235 -72,326 -64,067 -53,202 -46,116 -37,594 54.61%
NP 267,902 268,022 265,994 228,668 179,553 151,118 118,609 72.40%
-
NP to SH 265,502 265,265 262,395 221,854 170,138 140,067 105,091 85.81%
-
Tax Rate 21.22% 21.69% 21.38% 21.89% 22.86% 23.38% 24.07% -
Total Cost 2,273,867 2,224,099 2,258,444 2,077,037 1,907,541 1,841,808 1,657,755 23.52%
-
Net Worth 498,647 566,378 555,926 515,793 474,137 474,896 445,792 7.77%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 255,333 246,627 182,519 156,854 131,715 120,019 98,539 88.98%
Div Payout % 96.17% 92.97% 69.56% 70.70% 77.42% 85.69% 93.77% -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 498,647 566,378 555,926 515,793 474,137 474,896 445,792 7.77%
NOSH 1,163,349 1,163,153 1,162,973 1,162,374 1,162,008 1,161,425 1,160,383 0.17%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 10.54% 10.75% 10.54% 9.92% 8.60% 7.58% 6.68% -
ROE 53.24% 46.84% 47.20% 43.01% 35.88% 29.49% 23.57% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 218.98 214.77 217.51 198.57 179.82 172.60 153.81 26.63%
EPS 22.87 22.86 22.61 19.11 14.66 12.13 9.10 85.16%
DPS 22.00 21.25 15.75 13.55 11.40 10.40 8.55 88.10%
NAPS 0.4296 0.4881 0.479 0.4442 0.4085 0.4113 0.386 7.41%
Adjusted Per Share Value based on latest NOSH - 1,162,374
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 216.84 212.61 215.36 196.70 178.05 170.02 151.54 27.06%
EPS 22.65 22.63 22.39 18.93 14.51 11.95 8.97 85.74%
DPS 21.78 21.04 15.57 13.38 11.24 10.24 8.41 88.91%
NAPS 0.4254 0.4832 0.4743 0.44 0.4045 0.4051 0.3803 7.77%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 2.55 2.40 2.19 1.90 2.18 2.22 2.24 -
P/RPS 1.16 1.12 1.01 0.96 1.21 1.29 1.46 -14.25%
P/EPS 11.15 10.50 9.69 9.94 14.87 18.30 24.62 -41.11%
EY 8.97 9.53 10.32 10.06 6.72 5.46 4.06 69.87%
DY 8.63 8.85 7.19 7.13 5.23 4.68 3.82 72.43%
P/NAPS 5.94 4.92 4.57 4.28 5.34 5.40 5.80 1.60%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 13/09/19 12/06/19 13/03/19 12/12/18 13/09/18 12/06/18 12/03/18 -
Price 2.39 2.40 2.24 2.12 2.07 2.33 2.02 -
P/RPS 1.09 1.12 1.03 1.07 1.15 1.35 1.31 -11.56%
P/EPS 10.45 10.50 9.91 11.10 14.12 19.21 22.20 -39.57%
EY 9.57 9.53 10.09 9.01 7.08 5.21 4.50 65.60%
DY 9.21 8.85 7.03 6.39 5.51 4.46 4.23 68.22%
P/NAPS 5.56 4.92 4.68 4.77 5.07 5.66 5.23 4.17%

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