[BAUTO] YoY Annualized Quarter Result on 31-Jul-2015 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
10-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- -1.68%
YoY- -6.95%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 1,941,584 1,564,912 1,974,464 2,050,180 2,031,804 1,713,660 2.52%
PBT 268,976 126,892 234,292 294,156 305,872 144,608 13.20%
Tax -62,604 -34,260 -57,296 -74,036 -76,284 -37,160 10.98%
NP 206,372 92,632 176,996 220,120 229,588 107,448 13.93%
-
NP to SH 201,112 80,828 164,444 208,812 224,404 104,348 14.01%
-
Tax Rate 23.27% 27.00% 24.45% 25.17% 24.94% 25.70% -
Total Cost 1,735,212 1,472,280 1,797,468 1,830,060 1,802,216 1,606,212 1.55%
-
Net Worth 474,137 427,002 457,030 460,936 374,383 0 -
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 116,068 69,281 137,418 102,582 64,576 - -
Div Payout % 57.71% 85.71% 83.57% 49.13% 28.78% - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 474,137 427,002 457,030 460,936 374,383 0 -
NOSH 1,162,008 1,154,685 1,145,153 1,139,803 807,208 720,635 10.02%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 10.63% 5.92% 8.96% 10.74% 11.30% 6.27% -
ROE 42.42% 18.93% 35.98% 45.30% 59.94% 0.00% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 167.28 135.53 172.42 179.87 251.71 237.80 -6.78%
EPS 17.32 7.00 14.36 18.32 27.80 14.48 3.64%
DPS 10.00 6.00 12.00 9.00 8.00 0.00 -
NAPS 0.4085 0.3698 0.3991 0.4044 0.4638 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,139,803
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 165.64 133.50 168.44 174.90 173.34 146.19 2.52%
EPS 17.16 6.90 14.03 17.81 19.14 8.90 14.02%
DPS 9.90 5.91 11.72 8.75 5.51 0.00 -
NAPS 0.4045 0.3643 0.3899 0.3932 0.3194 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 - -
Price 2.18 1.96 2.34 2.60 2.58 0.00 -
P/RPS 1.30 1.45 1.36 1.45 1.02 0.00 -
P/EPS 12.58 28.00 16.30 14.19 9.28 0.00 -
EY 7.95 3.57 6.14 7.05 10.78 0.00 -
DY 4.59 3.06 5.13 3.46 3.10 0.00 -
P/NAPS 5.34 5.30 5.86 6.43 5.56 0.00 -
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 13/09/18 11/09/17 08/09/16 10/09/15 08/09/14 - -
Price 2.07 2.14 2.25 2.13 2.90 0.00 -
P/RPS 1.24 1.58 1.30 1.18 1.15 0.00 -
P/EPS 11.95 30.57 15.67 11.63 10.43 0.00 -
EY 8.37 3.27 6.38 8.60 9.59 0.00 -
DY 4.83 2.80 5.33 4.23 2.76 0.00 -
P/NAPS 5.07 5.79 5.64 5.27 6.25 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