[BAUTO] YoY Cumulative Quarter Result on 31-Jan-2015 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
09-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 40.95%
YoY- 90.07%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 1,422,332 1,305,470 1,577,531 1,405,534 1,053,898 656,108 16.72%
PBT 123,563 143,930 205,462 223,672 117,173 37,388 26.99%
Tax -30,605 -36,121 -50,544 -58,162 -30,591 -10,232 24.48%
NP 92,958 107,809 154,918 165,510 86,582 27,156 27.88%
-
NP to SH 82,880 96,843 146,394 160,146 84,256 27,525 24.64%
-
Tax Rate 24.77% 25.10% 24.60% 26.00% 26.11% 27.37% -
Total Cost 1,329,374 1,197,661 1,422,613 1,240,024 967,316 628,952 16.13%
-
Net Worth 445,792 455,563 503,599 444,867 271,029 0 -
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 62,364 97,416 78,669 69,523 12,991 - -
Div Payout % 75.25% 100.59% 53.74% 43.41% 15.42% - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 445,792 455,563 503,599 444,867 271,029 0 -
NOSH 1,160,383 1,146,071 1,140,140 808,409 742,343 720,549 9.99%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 6.54% 8.26% 9.82% 11.78% 8.22% 4.14% -
ROE 18.59% 21.26% 29.07% 36.00% 31.09% 0.00% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 123.16 113.91 138.36 173.86 141.97 91.06 6.22%
EPS 7.19 8.45 12.84 19.81 11.35 3.82 13.47%
DPS 5.40 8.50 6.90 8.60 1.75 0.00 -
NAPS 0.386 0.3975 0.4417 0.5503 0.3651 0.00 -
Adjusted Per Share Value based on latest NOSH - 810,505
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 121.34 111.37 134.58 119.91 89.91 55.97 16.72%
EPS 7.07 8.26 12.49 13.66 7.19 2.35 24.62%
DPS 5.32 8.31 6.71 5.93 1.11 0.00 -
NAPS 0.3803 0.3886 0.4296 0.3795 0.2312 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 - -
Price 2.24 2.10 2.17 3.31 1.93 0.00 -
P/RPS 1.82 1.84 1.57 1.90 1.36 0.00 -
P/EPS 31.21 24.85 16.90 16.71 17.00 0.00 -
EY 3.20 4.02 5.92 5.98 5.88 0.00 -
DY 2.41 4.05 3.18 2.60 0.91 0.00 -
P/NAPS 5.80 5.28 4.91 6.01 5.29 0.00 -
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 12/03/18 14/03/17 11/03/16 09/03/15 10/03/14 - -
Price 2.02 2.04 2.19 3.64 1.86 0.00 -
P/RPS 1.64 1.79 1.58 2.09 1.31 0.00 -
P/EPS 28.15 24.14 17.06 18.37 16.39 0.00 -
EY 3.55 4.14 5.86 5.44 6.10 0.00 -
DY 2.67 4.17 3.15 2.36 0.94 0.00 -
P/NAPS 5.23 5.13 4.96 6.61 5.09 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