[BAUTO] YoY Annualized Quarter Result on 31-Oct-2012 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 2,109,902 2,033,546 1,421,728 863,092 34.71%
PBT 294,478 315,002 147,262 58,720 71.16%
Tax -72,698 -80,952 -36,614 -16,516 63.88%
NP 221,780 234,050 110,648 42,204 73.85%
-
NP to SH 210,532 227,246 107,374 42,204 70.86%
-
Tax Rate 24.69% 25.70% 24.86% 28.13% -
Total Cost 1,888,122 1,799,496 1,311,080 820,888 32.00%
-
Net Worth 491,697 418,611 211,725 0 -
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 108,228 84,853 25,188 - -
Div Payout % 51.41% 37.34% 23.46% - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 491,697 418,611 211,725 0 -
NOSH 1,139,242 808,129 719,664 720,204 16.51%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 10.51% 11.51% 7.78% 4.89% -
ROE 42.82% 54.29% 50.71% 0.00% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 185.20 251.64 197.55 119.84 15.61%
EPS 18.48 28.12 14.92 5.86 46.64%
DPS 9.50 10.50 3.50 0.00 -
NAPS 0.4316 0.518 0.2942 0.00 -
Adjusted Per Share Value based on latest NOSH - 720,825
31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 180.00 173.48 121.29 73.63 34.71%
EPS 17.96 19.39 9.16 3.60 70.87%
DPS 9.23 7.24 2.15 0.00 -
NAPS 0.4195 0.3571 0.1806 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 30/10/15 31/10/14 - - -
Price 2.10 3.51 0.00 0.00 -
P/RPS 1.13 1.39 0.00 0.00 -
P/EPS 11.36 12.48 0.00 0.00 -
EY 8.80 8.01 0.00 0.00 -
DY 4.52 2.99 0.00 0.00 -
P/NAPS 4.87 6.78 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 10/12/15 08/12/14 06/12/13 - -
Price 2.12 3.31 1.71 0.00 -
P/RPS 1.14 1.32 0.87 0.00 -
P/EPS 11.47 11.77 11.46 0.00 -
EY 8.72 8.50 8.73 0.00 -
DY 4.48 3.17 2.05 0.00 -
P/NAPS 4.91 6.39 5.81 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