[BAUTO] QoQ TTM Result on 31-Oct-2019 [#2]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

10-Dec-2019

Admission Sponsor

Sponsor

Financial Year

30-Apr-2020

Quarter

31-Oct-2019 [#2]

Profit Trend

QoQ- -20.16%

YoY- -4.45%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
TTM Result
Revenue	1,672,886	1,759,036	1,997,953	2,308,620	2,541,769	2,492,121	2,524,438	-24.00%
YoY %	-4.90%	-11.96%	-13.46%	-9.17%	1.99%	-1.28%	-	-
Horiz. %	66.27%	69.68%	79.14%	91.45%	100.69%	98.72%	100.00%	-
PBT	79,849	131,771	206,180	274,654	340,050	342,257	338,320	-61.84%
YoY %	-39.40%	-36.09%	-24.93%	-19.23%	-0.64%	1.16%	-	-
Horiz. %	23.60%	38.95%	60.94%	81.18%	100.51%	101.16%	100.00%	-
Tax	-19,216	-28,252	-44,529	-59,763	-72,148	-74,235	-72,326	-58.70%
YoY %	31.98%	36.55%	25.49%	17.17%	2.81%	-2.64%	-	-
Horiz. %	26.57%	39.06%	61.57%	82.63%	99.75%	102.64%	100.00%	-
NP	60,633	103,519	161,651	214,891	267,902	268,022	265,994	-62.71%
YoY %	-41.43%	-35.96%	-24.78%	-19.79%	-0.04%	0.76%	-	-
Horiz. %	22.79%	38.92%	60.77%	80.79%	100.72%	100.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,242	100,512	158,110	211,973	265,502	265,265	262,395	-62.95%
YoY %	-41.06%	-36.43%	-25.41%	-20.16%	0.09%	1.09%	-	-
Horiz. %	22.58%	38.31%	60.26%	80.78%	101.18%	101.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.07%	21.44%	21.60%	21.76%	21.22%	21.69%	21.38%	-
YoY %	12.27%	-0.74%	-0.74%	2.54%	-2.17%	1.45%	-	-
Horiz. %	112.58%	100.28%	101.03%	101.78%	99.25%	101.45%	100.00%	-
Total Cost	1,612,253	1,655,517	1,836,302	2,093,729	2,273,867	2,224,099	2,258,444	-20.14%
YoY %	-2.61%	-9.85%	-12.30%	-7.92%	2.24%	-1.52%	-	-
Horiz. %	71.39%	73.30%	81.31%	92.71%	100.68%	98.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	480,910	469,636	478,277	482,361	498,647	566,378	555,926	-9.21%
YoY %	2.40%	-1.81%	-0.85%	-3.27%	-11.96%	1.88%	-	-
Horiz. %	86.51%	84.48%	86.03%	86.77%	89.70%	101.88%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Dividend
Div	54,507	86,420	208,259	243,645	255,333	246,627	182,519	-55.35%
YoY %	-36.93%	-58.50%	-14.52%	-4.58%	3.53%	35.12%	-	-
Horiz. %	29.86%	47.35%	114.10%	133.49%	139.89%	135.12%	100.00%	-
Div Payout %	92.01%	85.98%	131.72%	114.94%	96.17%	92.97%	69.56%	-
YoY %	7.01%	-34.73%	14.60%	19.52%	3.44%	33.65%	-	-
Horiz. %	132.27%	123.61%	189.36%	165.24%	138.25%	133.65%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Equity
Net Worth	480,910	469,636	478,277	482,361	498,647	566,378	555,926	-9.21%
YoY %	2.40%	-1.81%	-0.85%	-3.27%	-11.96%	1.88%	-	-
Horiz. %	86.51%	84.48%	86.03%	86.77%	89.70%	101.88%	100.00%	-
NOSH	1,163,549	1,163,549	1,163,538	1,158,409	1,163,349	1,163,153	1,162,973	0.03%
YoY %	0.00%	0.00%	0.44%	-0.42%	0.02%	0.02%	-	-
Horiz. %	100.05%	100.05%	100.05%	99.61%	100.03%	100.02%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Ratio Analysis
NP Margin	3.62%	5.88%	8.09%	9.31%	10.54%	10.75%	10.54%	-
YoY %	-38.44%	-27.32%	-13.10%	-11.67%	-1.95%	1.99%	-	-
Horiz. %	34.35%	55.79%	76.76%	88.33%	100.00%	101.99%	100.00%	-
ROE	12.32%	21.40%	33.06%	43.94%	53.24%	46.84%	47.20%	-
YoY %	-42.43%	-35.27%	-24.76%	-17.47%	13.66%	-0.76%	-	-
Horiz. %	26.10%	45.34%	70.04%	93.09%	112.80%	99.24%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Per Share
RPS	143.94	151.36	172.03	199.29	218.98	214.77	217.51	-24.07%
YoY %	-4.90%	-12.02%	-13.68%	-8.99%	1.96%	-1.26%	-	-
Horiz. %	66.18%	69.59%	79.09%	91.62%	100.68%	98.74%	100.00%	-
EPS	5.10	8.65	13.61	18.30	22.87	22.86	22.61	-62.97%
YoY %	-41.04%	-36.44%	-25.63%	-19.98%	0.04%	1.11%	-	-
Horiz. %	22.56%	38.26%	60.19%	80.94%	101.15%	101.11%	100.00%	-
DPS	4.70	7.45	17.95	21.00	22.00	21.25	15.75	-55.37%
YoY %	-36.91%	-58.50%	-14.52%	-4.55%	3.53%	34.92%	-	-
Horiz. %	29.84%	47.30%	113.97%	133.33%	139.68%	134.92%	100.00%	-
NAPS	0.4138	0.4041	0.4118	0.4164	0.4296	0.4881	0.479	-9.30%
YoY %	2.40%	-1.87%	-1.10%	-3.07%	-11.99%	1.90%	-	-
Horiz. %	86.39%	84.36%	85.97%	86.93%	89.69%	101.90%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,158,409
RPS	142.72	150.07	170.45	196.95	216.84	212.61	215.36	-24.00%
YoY %	-4.90%	-11.96%	-13.46%	-9.17%	1.99%	-1.28%	-	-
Horiz. %	66.27%	69.68%	79.15%	91.45%	100.69%	98.72%	100.00%	-
EPS	5.05	8.57	13.49	18.08	22.65	22.63	22.39	-62.98%
YoY %	-41.07%	-36.47%	-25.39%	-20.18%	0.09%	1.07%	-	-
Horiz. %	22.55%	38.28%	60.25%	80.75%	101.16%	101.07%	100.00%	-
DPS	4.65	7.37	17.77	20.79	21.78	21.04	15.57	-55.35%
YoY %	-36.91%	-58.53%	-14.53%	-4.55%	3.52%	35.13%	-	-
Horiz. %	29.87%	47.33%	114.13%	133.53%	139.88%	135.13%	100.00%	-
NAPS	0.4103	0.4007	0.408	0.4115	0.4254	0.4832	0.4743	-9.21%
YoY %	2.40%	-1.79%	-0.85%	-3.27%	-11.96%	1.88%	-	-
Horiz. %	86.51%	84.48%	86.02%	86.76%	89.69%	101.88%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	-
Price	1.41	1.36	1.85	2.28	2.55	2.40	2.19	-
P/RPS	0.98	0.90	1.08	1.14	1.16	1.12	1.01	-1.99%
YoY %	8.89%	-16.67%	-5.26%	-1.72%	3.57%	10.89%	-	-
Horiz. %	97.03%	89.11%	106.93%	112.87%	114.85%	110.89%	100.00%	-
P/EPS	27.66	15.73	13.59	12.46	11.15	10.50	9.69	101.35%
YoY %	75.84%	15.75%	9.07%	11.75%	6.19%	8.36%	-	-
Horiz. %	285.45%	162.33%	140.25%	128.59%	115.07%	108.36%	100.00%	-
EY	3.62	6.36	7.36	8.03	8.97	9.53	10.32	-50.29%
YoY %	-43.08%	-13.59%	-8.34%	-10.48%	-5.88%	-7.66%	-	-
Horiz. %	35.08%	61.63%	71.32%	77.81%	86.92%	92.34%	100.00%	-
DY	3.33	5.48	9.70	9.21	8.63	8.85	7.19	-40.16%
YoY %	-39.23%	-43.51%	5.32%	6.72%	-2.49%	23.09%	-	-
Horiz. %	46.31%	76.22%	134.91%	128.09%	120.03%	123.09%	100.00%	-
P/NAPS	3.41	3.37	4.49	5.48	5.94	4.92	4.57	-17.74%
YoY %	1.19%	-24.94%	-18.07%	-7.74%	20.73%	7.66%	-	-
Horiz. %	74.62%	73.74%	98.25%	119.91%	129.98%	107.66%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Price Multiplier on Announcement Date
Date	10/09/20	11/06/20	16/03/20	10/12/19	13/09/19	12/06/19	13/03/19	-
Price	1.41	1.62	1.48	2.15	2.39	2.40	2.24	-
P/RPS	0.98	1.07	0.86	1.08	1.09	1.12	1.03	-3.26%
YoY %	-8.41%	24.42%	-20.37%	-0.92%	-2.68%	8.74%	-	-
Horiz. %	95.15%	103.88%	83.50%	104.85%	105.83%	108.74%	100.00%	-
P/EPS	27.66	18.73	10.87	11.75	10.45	10.50	9.91	98.36%
YoY %	47.68%	72.31%	-7.49%	12.44%	-0.48%	5.95%	-	-
Horiz. %	279.11%	189.00%	109.69%	118.57%	105.45%	105.95%	100.00%	-
EY	3.62	5.34	9.20	8.51	9.57	9.53	10.09	-49.54%
YoY %	-32.21%	-41.96%	8.11%	-11.08%	0.42%	-5.55%	-	-
Horiz. %	35.88%	52.92%	91.18%	84.34%	94.85%	94.45%	100.00%	-
DY	3.33	4.60	12.13	9.77	9.21	8.85	7.03	-39.26%
YoY %	-27.61%	-62.08%	24.16%	6.08%	4.07%	25.89%	-	-
Horiz. %	47.37%	65.43%	172.55%	138.98%	131.01%	125.89%	100.00%	-
P/NAPS	3.41	4.01	3.59	5.16	5.56	4.92	4.68	-19.04%
YoY %	-14.96%	11.70%	-30.43%	-7.19%	13.01%	5.13%	-	-
Horiz. %	72.86%	85.68%	76.71%	110.26%	118.80%	105.13%	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