[BAUTO] YoY Annualized Quarter Result on 31-Jan-2018 [#3]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

12-Mar-2018

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

31-Jan-2018 [#3]

Profit Trend

QoQ- 30.29%

YoY- -14.42%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Annualized Quarter Result
Revenue	2,195,624	1,946,234	2,605,125	1,896,442	1,740,626	2,103,374	1,874,045	2.67%
YoY %	12.81%	-25.29%	37.37%	8.95%	-17.25%	12.24%	-	-
Horiz. %	117.16%	103.85%	139.01%	101.20%	92.88%	112.24%	100.00%	-
PBT	118,964	171,429	352,865	164,750	191,906	273,949	298,229	-14.18%
YoY %	-30.60%	-51.42%	114.18%	-14.15%	-29.95%	-8.14%	-	-
Horiz. %	39.89%	57.48%	118.32%	55.24%	64.35%	91.86%	100.00%	-
Tax	-31,378	-36,145	-75,753	-40,806	-48,161	-67,392	-77,549	-13.98%
YoY %	13.19%	52.29%	-85.64%	15.27%	28.54%	13.10%	-	-
Horiz. %	40.46%	46.61%	97.68%	52.62%	62.10%	86.90%	100.00%	-
NP	87,585	135,284	277,112	123,944	143,745	206,557	220,680	-14.26%
YoY %	-35.26%	-51.18%	123.58%	-13.78%	-30.41%	-6.40%	-	-
Horiz. %	39.69%	61.30%	125.57%	56.16%	65.14%	93.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	89,489	130,737	273,610	110,506	129,124	195,192	213,528	-13.48%
YoY %	-31.55%	-52.22%	147.60%	-14.42%	-33.85%	-8.59%	-	-
Horiz. %	41.91%	61.23%	128.14%	51.75%	60.47%	91.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.38%	21.08%	21.47%	24.77%	25.10%	24.60%	26.00%	-
YoY %	25.14%	-1.82%	-13.32%	-1.31%	2.03%	-5.38%	-	-
Horiz. %	101.46%	81.08%	82.58%	95.27%	96.54%	94.62%	100.00%	-
Total Cost	2,108,038	1,810,950	2,328,013	1,772,498	1,596,881	1,896,817	1,653,365	4.12%
YoY %	16.41%	-22.21%	31.34%	11.00%	-15.81%	14.72%	-	-
Horiz. %	127.50%	109.53%	140.80%	107.21%	96.58%	114.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	516,480	478,277	555,926	445,792	455,563	503,599	444,867	2.51%
YoY %	7.99%	-13.97%	24.71%	-2.14%	-9.54%	13.20%	-	-
Horiz. %	116.10%	107.51%	124.96%	100.21%	102.40%	113.20%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Dividend
Div	50,327	115,368	166,352	83,153	129,888	104,892	92,697	-9.67%
YoY %	-56.38%	-30.65%	100.06%	-35.98%	23.83%	13.16%	-	-
Horiz. %	54.29%	124.46%	179.46%	89.70%	140.12%	113.16%	100.00%	-
Div Payout %	56.24%	88.24%	60.80%	75.25%	100.59%	53.74%	43.41%	-
YoY %	-36.26%	45.13%	-19.20%	-25.19%	87.18%	23.80%	-	-
Horiz. %	129.56%	203.27%	140.06%	173.35%	231.72%	123.80%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Equity
Net Worth	516,480	478,277	555,926	445,792	455,563	503,599	444,867	2.51%
YoY %	7.99%	-13.97%	24.71%	-2.14%	-9.54%	13.20%	-	-
Horiz. %	116.10%	107.51%	124.96%	100.21%	102.40%	113.20%	100.00%	-
NOSH	1,163,927	1,163,538	1,162,973	1,160,383	1,146,071	1,140,140	808,409	6.25%
YoY %	0.03%	0.05%	0.22%	1.25%	0.52%	41.04%	-	-
Horiz. %	143.98%	143.93%	143.86%	143.54%	141.77%	141.04%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Ratio Analysis
NP Margin	3.99%	6.95%	10.64%	6.54%	8.26%	9.82%	11.78%	-
YoY %	-42.59%	-34.68%	62.69%	-20.82%	-15.89%	-16.64%	-	-
Horiz. %	33.87%	59.00%	90.32%	55.52%	70.12%	83.36%	100.00%	-
ROE	17.33%	27.34%	49.22%	24.79%	28.34%	38.76%	48.00%	-
YoY %	-36.61%	-44.45%	98.55%	-12.53%	-26.88%	-19.25%	-	-
Horiz. %	36.10%	56.96%	102.54%	51.65%	59.04%	80.75%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Per Share
RPS	189.05	167.57	224.46	164.21	151.88	184.48	231.82	-3.33%
YoY %	12.82%	-25.35%	36.69%	8.12%	-17.67%	-20.42%	-	-
Horiz. %	81.55%	72.28%	96.83%	70.84%	65.52%	79.58%	100.00%	-
EPS	7.71	11.25	23.57	9.59	11.27	17.12	26.41	-18.53%
YoY %	-31.47%	-52.27%	145.78%	-14.91%	-34.17%	-35.18%	-	-
Horiz. %	29.19%	42.60%	89.25%	36.31%	42.67%	64.82%	100.00%	-
DPS	4.33	9.93	14.33	7.20	11.33	9.20	11.47	-14.97%
YoY %	-56.39%	-30.70%	99.03%	-36.45%	23.15%	-19.79%	-	-
Horiz. %	37.75%	86.57%	124.93%	62.77%	98.78%	80.21%	100.00%	-
NAPS	0.4447	0.4118	0.479	0.386	0.3975	0.4417	0.5503	-3.48%
YoY %	7.99%	-14.03%	24.09%	-2.89%	-10.01%	-19.73%	-	-
Horiz. %	80.81%	74.83%	87.04%	70.14%	72.23%	80.27%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,160,383
RPS	187.31	166.04	222.25	161.79	148.50	179.44	159.88	2.67%
YoY %	12.81%	-25.29%	37.37%	8.95%	-17.24%	12.23%	-	-
Horiz. %	117.16%	103.85%	139.01%	101.19%	92.88%	112.23%	100.00%	-
EPS	7.63	11.15	23.34	9.43	11.02	16.65	18.22	-13.49%
YoY %	-31.57%	-52.23%	147.51%	-14.43%	-33.81%	-8.62%	-	-
Horiz. %	41.88%	61.20%	128.10%	51.76%	60.48%	91.38%	100.00%	-
DPS	4.29	9.84	14.19	7.09	11.08	8.95	7.91	-9.68%
YoY %	-56.40%	-30.66%	100.14%	-36.01%	23.80%	13.15%	-	-
Horiz. %	54.24%	124.40%	179.39%	89.63%	140.08%	113.15%	100.00%	-
NAPS	0.4406	0.408	0.4743	0.3803	0.3886	0.4296	0.3795	2.51%
YoY %	7.99%	-13.98%	24.72%	-2.14%	-9.54%	13.20%	-	-
Horiz. %	116.10%	107.51%	124.98%	100.21%	102.40%	113.20%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/21	31/01/20	31/01/19	30/01/18	31/01/17	29/01/16	30/01/15	-
Price	1.36	1.85	2.19	2.24	2.10	2.17	3.31	-
P/RPS	0.72	1.10	0.98	1.36	1.38	1.18	1.43	-10.79%
YoY %	-34.55%	12.24%	-27.94%	-1.45%	16.95%	-17.48%	-	-
Horiz. %	50.35%	76.92%	68.53%	95.10%	96.50%	82.52%	100.00%	-
P/EPS	17.65	16.43	9.29	23.41	18.64	12.68	12.53	5.87%
YoY %	7.43%	76.86%	-60.32%	25.59%	47.00%	1.20%	-	-
Horiz. %	140.86%	131.13%	74.14%	186.83%	148.76%	101.20%	100.00%	-
EY	5.67	6.08	10.76	4.27	5.37	7.89	7.98	-5.53%
YoY %	-6.74%	-43.49%	151.99%	-20.48%	-31.94%	-1.13%	-	-
Horiz. %	71.05%	76.19%	134.84%	53.51%	67.29%	98.87%	100.00%	-
DY	3.19	5.37	6.54	3.21	5.40	4.24	3.46	-1.34%
YoY %	-40.60%	-17.89%	103.74%	-40.56%	27.36%	22.54%	-	-
Horiz. %	92.20%	155.20%	189.02%	92.77%	156.07%	122.54%	100.00%	-
P/NAPS	3.06	4.49	4.57	5.80	5.28	4.91	6.01	-10.63%
YoY %	-31.85%	-1.75%	-21.21%	9.85%	7.54%	-18.30%	-	-
Horiz. %	50.92%	74.71%	76.04%	96.51%	87.85%	81.70%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Price Multiplier on Announcement Date
Date	10/03/21	16/03/20	13/03/19	12/03/18	14/03/17	11/03/16	09/03/15	-
Price	1.35	1.48	2.24	2.02	2.04	2.19	3.64	-
P/RPS	0.71	0.88	1.00	1.23	1.34	1.19	1.57	-12.37%
YoY %	-19.32%	-12.00%	-18.70%	-8.21%	12.61%	-24.20%	-	-
Horiz. %	45.22%	56.05%	63.69%	78.34%	85.35%	75.80%	100.00%	-
P/EPS	17.52	13.15	9.50	21.11	18.11	12.79	13.78	4.07%
YoY %	33.23%	38.42%	-55.00%	16.57%	41.59%	-7.18%	-	-
Horiz. %	127.14%	95.43%	68.94%	153.19%	131.42%	92.82%	100.00%	-
EY	5.71	7.61	10.52	4.74	5.52	7.82	7.26	-3.92%
YoY %	-24.97%	-27.66%	121.94%	-14.13%	-29.41%	7.71%	-	-
Horiz. %	78.65%	104.82%	144.90%	65.29%	76.03%	107.71%	100.00%	-
DY	3.21	6.71	6.40	3.56	5.56	4.20	3.15	0.31%
YoY %	-52.16%	4.84%	79.78%	-35.97%	32.38%	33.33%	-	-
Horiz. %	101.90%	213.02%	203.17%	113.02%	176.51%	133.33%	100.00%	-
P/NAPS	3.04	3.59	4.68	5.23	5.13	4.96	6.61	-12.13%
YoY %	-15.32%	-23.29%	-10.52%	1.95%	3.43%	-24.96%	-	-
Horiz. %	45.99%	54.31%	70.80%	79.12%	77.61%	75.04%	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