[BAUTO] YoY Cumulative 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- 95.43%

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
Cumulative Result
Revenue	1,646,718	1,459,676	1,953,844	1,422,332	1,305,470	1,577,531	1,405,534	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	89,223	128,572	264,649	123,563	143,930	205,462	223,672	-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	-23,534	-27,109	-56,815	-30,605	-36,121	-50,544	-58,162	-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	65,689	101,463	207,834	92,958	107,809	154,918	165,510	-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	67,117	98,053	205,208	82,880	96,843	146,394	160,146	-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	1,581,029	1,358,213	1,746,010	1,329,374	1,197,661	1,422,613	1,240,024	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	37,745	86,526	124,764	62,364	97,416	78,669	69,523	-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	13.00%	20.50%	36.91%	18.59%	21.26%	29.07%	36.00%	-
YoY %	-36.59%	-44.46%	98.55%	-12.56%	-26.87%	-19.25%	-	-
Horiz. %	36.11%	56.94%	102.53%	51.64%	59.06%	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	141.79	125.68	168.35	123.16	113.91	138.36	173.86	-3.33%
YoY %	12.82%	-25.35%	36.69%	8.12%	-17.67%	-20.42%	-	-
Horiz. %	81.55%	72.29%	96.83%	70.84%	65.52%	79.58%	100.00%	-
EPS	5.78	8.44	17.68	7.19	8.45	12.84	19.81	-18.54%
YoY %	-31.52%	-52.26%	145.90%	-14.91%	-34.19%	-35.18%	-	-
Horiz. %	29.18%	42.60%	89.25%	36.29%	42.66%	64.82%	100.00%	-
DPS	3.25	7.45	10.75	5.40	8.50	6.90	8.60	-14.95%
YoY %	-56.38%	-30.70%	99.07%	-36.47%	23.19%	-19.77%	-	-
Horiz. %	37.79%	86.63%	125.00%	62.79%	98.84%	80.23%	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	140.48	124.53	166.69	121.34	111.37	134.58	119.91	2.67%
YoY %	12.81%	-25.29%	37.37%	8.95%	-17.25%	12.23%	-	-
Horiz. %	117.15%	103.85%	139.01%	101.19%	92.88%	112.23%	100.00%	-
EPS	5.73	8.37	17.51	7.07	8.26	12.49	13.66	-13.46%
YoY %	-31.54%	-52.20%	147.67%	-14.41%	-33.87%	-8.57%	-	-
Horiz. %	41.95%	61.27%	128.18%	51.76%	60.47%	91.43%	100.00%	-
DPS	3.22	7.38	10.64	5.32	8.31	6.71	5.93	-9.66%
YoY %	-56.37%	-30.64%	100.00%	-35.98%	23.85%	13.15%	-	-
Horiz. %	54.30%	124.45%	179.43%	89.71%	140.13%	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	0.96	1.47	1.30	1.82	1.84	1.57	1.90	-10.74%
YoY %	-34.69%	13.08%	-28.57%	-1.09%	17.20%	-17.37%	-	-
Horiz. %	50.53%	77.37%	68.42%	95.79%	96.84%	82.63%	100.00%	-
P/EPS	23.53	21.91	12.39	31.21	24.85	16.90	16.71	5.86%
YoY %	7.39%	76.84%	-60.30%	25.59%	47.04%	1.14%	-	-
Horiz. %	140.81%	131.12%	74.15%	186.77%	148.71%	101.14%	100.00%	-
EY	4.25	4.56	8.07	3.20	4.02	5.92	5.98	-5.52%
YoY %	-6.80%	-43.49%	152.19%	-20.40%	-32.09%	-1.00%	-	-
Horiz. %	71.07%	76.25%	134.95%	53.51%	67.22%	99.00%	100.00%	-
DY	2.39	4.03	4.91	2.41	4.05	3.18	2.60	-1.39%
YoY %	-40.69%	-17.92%	103.73%	-40.49%	27.36%	22.31%	-	-
Horiz. %	91.92%	155.00%	188.85%	92.69%	155.77%	122.31%	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	0.95	1.18	1.33	1.64	1.79	1.58	2.09	-12.30%
YoY %	-19.49%	-11.28%	-18.90%	-8.38%	13.29%	-24.40%	-	-
Horiz. %	45.45%	56.46%	63.64%	78.47%	85.65%	75.60%	100.00%	-
P/EPS	23.36	17.53	12.67	28.15	24.14	17.06	18.37	4.08%
YoY %	33.26%	38.36%	-54.99%	16.61%	41.50%	-7.13%	-	-
Horiz. %	127.16%	95.43%	68.97%	153.24%	131.41%	92.87%	100.00%	-
EY	4.28	5.70	7.89	3.55	4.14	5.86	5.44	-3.91%
YoY %	-24.91%	-27.76%	122.25%	-14.25%	-29.35%	7.72%	-	-
Horiz. %	78.68%	104.78%	145.04%	65.26%	76.10%	107.72%	100.00%	-
DY	2.41	5.03	4.80	2.67	4.17	3.15	2.36	0.34%
YoY %	-52.09%	4.79%	79.78%	-35.97%	32.38%	33.47%	-	-
Horiz. %	102.12%	213.14%	203.39%	113.14%	176.69%	133.47%	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