[BAUTO] YoY Annualized Quarter Result on 30-Apr-2018 [#4]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

12-Jun-2018

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

30-Apr-2018 [#4]

Profit Trend

QoQ- 26.75%

YoY- 17.65%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Annualized Quarter Result
Revenue	2,287,915	1,759,036	2,492,121	1,992,926	1,659,502	2,095,391	1,830,443	3.78%
YoY %	30.07%	-29.42%	25.05%	20.09%	-20.80%	14.47%	-	-
Horiz. %	124.99%	96.10%	136.15%	108.88%	90.66%	114.47%	100.00%	-
PBT	172,693	131,771	342,257	197,234	176,570	278,257	298,971	-8.73%
YoY %	31.06%	-61.50%	73.53%	11.70%	-36.54%	-6.93%	-	-
Horiz. %	57.76%	44.07%	114.48%	65.97%	59.06%	93.07%	100.00%	-
Tax	-41,134	-28,252	-74,235	-46,116	-43,110	-67,897	-79,486	-10.38%
YoY %	-45.60%	61.94%	-60.97%	-6.97%	36.51%	14.58%	-	-
Horiz. %	51.75%	35.54%	93.39%	58.02%	54.24%	85.42%	100.00%	-
NP	131,559	103,519	268,022	151,118	133,460	210,360	219,485	-8.16%
YoY %	27.09%	-61.38%	77.36%	13.23%	-36.56%	-4.16%	-	-
Horiz. %	59.94%	47.16%	122.11%	68.85%	60.81%	95.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	133,944	100,512	265,265	140,067	119,054	197,629	212,374	-7.38%
YoY %	33.26%	-62.11%	89.38%	17.65%	-39.76%	-6.94%	-	-
Horiz. %	63.07%	47.33%	124.90%	65.95%	56.06%	93.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.82%	21.44%	21.69%	23.38%	24.42%	24.40%	26.59%	-
YoY %	11.10%	-1.15%	-7.23%	-4.26%	0.08%	-8.24%	-	-
Horiz. %	89.58%	80.63%	81.57%	87.93%	91.84%	91.76%	100.00%	-
Total Cost	2,156,356	1,655,517	2,224,099	1,841,808	1,526,042	1,885,031	1,610,958	4.97%
YoY %	30.25%	-25.56%	20.76%	20.69%	-19.04%	17.01%	-	-
Horiz. %	133.86%	102.77%	138.06%	114.33%	94.73%	117.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	567,125	469,636	566,378	474,896	443,266	529,439	336,719	9.06%
YoY %	20.76%	-17.08%	19.26%	7.14%	-16.28%	57.23%	-	-
Horiz. %	168.43%	139.47%	168.20%	141.04%	131.64%	157.23%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Dividend
Div	75,492	86,582	246,579	120,080	133,749	192,876	118,232	-7.19%
YoY %	-12.81%	-64.89%	105.35%	-10.22%	-30.66%	63.13%	-	-
Horiz. %	63.85%	73.23%	208.56%	101.56%	113.12%	163.13%	100.00%	-
Div Payout %	56.36%	86.14%	92.96%	85.73%	112.34%	97.60%	55.67%	-
YoY %	-34.57%	-7.34%	8.43%	-23.69%	15.10%	75.32%	-	-
Horiz. %	101.24%	154.73%	166.98%	154.00%	201.80%	175.32%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Equity
Net Worth	567,125	469,636	566,378	474,896	443,266	529,439	336,719	9.06%
YoY %	20.76%	-17.08%	19.26%	7.14%	-16.28%	57.23%	-	-
Horiz. %	168.43%	139.47%	168.20%	141.04%	131.64%	157.23%	100.00%	-
NOSH	1,163,927	1,163,549	1,163,153	1,161,425	1,148,061	1,141,279	809,812	6.22%
YoY %	0.03%	0.03%	0.15%	1.16%	0.59%	40.93%	-	-
Horiz. %	143.73%	143.68%	143.63%	143.42%	141.77%	140.93%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Ratio Analysis
NP Margin	5.75%	5.88%	10.75%	7.58%	8.04%	10.04%	11.99%	-
YoY %	-2.21%	-45.30%	41.82%	-5.72%	-19.92%	-16.26%	-	-
Horiz. %	47.96%	49.04%	89.66%	63.22%	67.06%	83.74%	100.00%	-
ROE	23.62%	21.40%	46.84%	29.49%	26.86%	37.33%	63.07%	-
YoY %	10.37%	-54.31%	58.83%	9.79%	-28.05%	-40.81%	-	-
Horiz. %	37.45%	33.93%	74.27%	46.76%	42.59%	59.19%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Per Share
RPS	196.99	151.36	214.77	172.60	144.55	183.60	226.03	-2.26%
YoY %	30.15%	-29.52%	24.43%	19.41%	-21.27%	-18.77%	-	-
Horiz. %	87.15%	66.96%	95.02%	76.36%	63.95%	81.23%	100.00%	-
EPS	11.53	8.65	22.86	12.13	10.37	17.32	18.74	-7.76%
YoY %	33.29%	-62.16%	88.46%	16.97%	-40.13%	-7.58%	-	-
Horiz. %	61.53%	46.16%	121.99%	64.73%	55.34%	92.42%	100.00%	-
DPS	6.50	7.45	21.25	10.40	11.65	16.90	14.60	-12.60%
YoY %	-12.75%	-64.94%	104.33%	-10.73%	-31.07%	15.75%	-	-
Horiz. %	44.52%	51.03%	145.55%	71.23%	79.79%	115.75%	100.00%	-
NAPS	0.4883	0.4041	0.4881	0.4113	0.3861	0.4639	0.4158	2.71%
YoY %	20.84%	-17.21%	18.67%	6.53%	-16.77%	11.57%	-	-
Horiz. %	117.44%	97.19%	117.39%	98.92%	92.86%	111.57%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,161,425
RPS	195.19	150.07	212.61	170.02	141.57	178.76	156.16	3.78%
YoY %	30.07%	-29.42%	25.05%	20.10%	-20.80%	14.47%	-	-
Horiz. %	124.99%	96.10%	136.15%	108.88%	90.66%	114.47%	100.00%	-
EPS	11.43	8.57	22.63	11.95	10.16	16.86	18.12	-7.38%
YoY %	33.37%	-62.13%	89.37%	17.62%	-39.74%	-6.95%	-	-
Horiz. %	63.08%	47.30%	124.89%	65.95%	56.07%	93.05%	100.00%	-
DPS	6.44	7.39	21.04	10.24	11.41	16.45	10.09	-7.20%
YoY %	-12.86%	-64.88%	105.47%	-10.25%	-30.64%	63.03%	-	-
Horiz. %	63.83%	73.24%	208.52%	101.49%	113.08%	163.03%	100.00%	-
NAPS	0.4838	0.4007	0.4832	0.4051	0.3782	0.4517	0.2873	9.06%
YoY %	20.74%	-17.07%	19.28%	7.11%	-16.27%	57.22%	-	-
Horiz. %	168.40%	139.47%	168.19%	141.00%	131.64%	157.22%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/21	30/04/20	30/04/19	30/04/18	28/04/17	29/04/16	30/04/15	-
Price	1.48	1.36	2.40	2.22	2.15	2.20	4.04	-
P/RPS	0.75	0.90	1.12	1.29	1.49	1.20	1.79	-13.48%
YoY %	-16.67%	-19.64%	-13.18%	-13.42%	24.17%	-32.96%	-	-
Horiz. %	41.90%	50.28%	62.57%	72.07%	83.24%	67.04%	100.00%	-
P/EPS	12.83	15.73	10.50	18.30	20.73	12.70	15.41	-3.00%
YoY %	-18.44%	49.81%	-42.62%	-11.72%	63.23%	-17.59%	-	-
Horiz. %	83.26%	102.08%	68.14%	118.75%	134.52%	82.41%	100.00%	-
EY	7.79	6.36	9.53	5.46	4.82	7.87	6.49	3.08%
YoY %	22.48%	-33.26%	74.54%	13.28%	-38.75%	21.26%	-	-
Horiz. %	120.03%	98.00%	146.84%	84.13%	74.27%	121.26%	100.00%	-
DY	4.39	5.48	8.85	4.68	5.42	7.68	3.61	3.31%
YoY %	-19.89%	-38.08%	89.10%	-13.65%	-29.43%	112.74%	-	-
Horiz. %	121.61%	151.80%	245.15%	129.64%	150.14%	212.74%	100.00%	-
P/NAPS	3.03	3.37	4.92	5.40	5.57	4.74	9.72	-17.64%
YoY %	-10.09%	-31.50%	-8.89%	-3.05%	17.51%	-51.23%	-	-
Horiz. %	31.17%	34.67%	50.62%	55.56%	57.30%	48.77%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Price Multiplier on Announcement Date
Date	18/06/21	11/06/20	12/06/19	12/06/18	13/06/17	13/06/16	11/06/15	-
Price	1.48	1.62	2.40	2.33	2.02	2.28	3.55	-
P/RPS	0.75	1.07	1.12	1.35	1.40	1.24	1.57	-11.57%
YoY %	-29.91%	-4.46%	-17.04%	-3.57%	12.90%	-21.02%	-	-
Horiz. %	47.77%	68.15%	71.34%	85.99%	89.17%	78.98%	100.00%	-
P/EPS	12.83	18.73	10.50	19.21	19.48	13.17	13.54	-0.89%
YoY %	-31.50%	78.38%	-45.34%	-1.39%	47.91%	-2.73%	-	-
Horiz. %	94.76%	138.33%	77.55%	141.88%	143.87%	97.27%	100.00%	-
EY	7.79	5.34	9.53	5.21	5.13	7.59	7.39	0.88%
YoY %	45.88%	-43.97%	82.92%	1.56%	-32.41%	2.71%	-	-
Horiz. %	105.41%	72.26%	128.96%	70.50%	69.42%	102.71%	100.00%	-
DY	4.39	4.60	8.85	4.46	5.77	7.41	4.11	1.10%
YoY %	-4.57%	-48.02%	98.43%	-22.70%	-22.13%	80.29%	-	-
Horiz. %	106.81%	111.92%	215.33%	108.52%	140.39%	180.29%	100.00%	-
P/NAPS	3.03	4.01	4.92	5.66	5.23	4.91	8.54	-15.84%
YoY %	-24.44%	-18.50%	-13.07%	8.22%	6.52%	-42.51%	-	-
Horiz. %	35.48%	46.96%	57.61%	66.28%	61.24%	57.49%	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