[BAUTO] YoY Annualized Quarter Result on 30-Apr-2016 [#4]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
30-Apr-2016 [#4]
Profit Trend
QoQ- 1.25%
YoY- -6.94%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 2,492,121 1,992,926 1,659,502 2,095,391 1,830,443 1,448,873 1,064,349 15.22%
PBT 342,257 197,234 176,570 278,257 298,971 181,583 69,224 30.50%
Tax -74,235 -46,116 -43,110 -67,897 -79,486 -45,860 -17,211 27.57%
NP 268,022 151,118 133,460 210,360 219,485 135,723 52,013 31.40%
-
NP to SH 265,265 140,067 119,054 197,629 212,374 132,359 50,861 31.67%
-
Tax Rate 21.69% 23.38% 24.42% 24.40% 26.59% 25.26% 24.86% -
Total Cost 2,224,099 1,841,808 1,526,042 1,885,031 1,610,958 1,313,150 1,012,336 14.01%
-
Net Worth 566,378 474,896 443,266 529,439 336,719 324,529 158,922 23.57%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div 246,579 120,080 133,749 192,876 118,232 39,798 - -
Div Payout % 92.96% 85.73% 112.34% 97.60% 55.67% 30.07% - -
Equity
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 566,378 474,896 443,266 529,439 336,719 324,529 158,922 23.57%
NOSH 1,163,153 1,161,425 1,148,061 1,141,279 809,812 758,069 720,410 8.30%
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 10.75% 7.58% 8.04% 10.04% 11.99% 9.37% 4.89% -
ROE 46.84% 29.49% 26.86% 37.33% 63.07% 40.78% 32.00% -
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 214.77 172.60 144.55 183.60 226.03 191.13 147.74 6.43%
EPS 22.86 12.13 10.37 17.32 18.74 17.46 7.06 21.62%
DPS 21.25 10.40 11.65 16.90 14.60 5.25 0.00 -
NAPS 0.4881 0.4113 0.3861 0.4639 0.4158 0.4281 0.2206 14.14%
Adjusted Per Share Value based on latest NOSH - 1,144,523
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 212.61 170.02 141.57 178.76 156.16 123.61 90.80 15.22%
EPS 22.63 11.95 10.16 16.86 18.12 11.29 4.34 31.66%
DPS 21.04 10.24 11.41 16.45 10.09 3.40 0.00 -
NAPS 0.4832 0.4051 0.3782 0.4517 0.2873 0.2769 0.1356 23.57%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 - -
Price 2.40 2.22 2.15 2.20 4.04 2.08 0.00 -
P/RPS 1.12 1.29 1.49 1.20 1.79 1.09 0.00 -
P/EPS 10.50 18.30 20.73 12.70 15.41 11.91 0.00 -
EY 9.53 5.46 4.82 7.87 6.49 8.39 0.00 -
DY 8.85 4.68 5.42 7.68 3.61 2.52 0.00 -
P/NAPS 4.92 5.40 5.57 4.74 9.72 4.86 0.00 -
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 12/06/19 12/06/18 13/06/17 13/06/16 11/06/15 11/06/14 - -
Price 2.40 2.33 2.02 2.28 3.55 2.31 0.00 -
P/RPS 1.12 1.35 1.40 1.24 1.57 1.21 0.00 -
P/EPS 10.50 19.21 19.48 13.17 13.54 13.23 0.00 -
EY 9.53 5.21 5.13 7.59 7.39 7.56 0.00 -
DY 8.85 4.46 5.77 7.41 4.11 2.27 0.00 -
P/NAPS 4.92 5.66 5.23 4.91 8.54 5.40 0.00 -

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
Post a Comment