[BAUTO] YoY Cumulative Quarter Result on 31-Jul-2018 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ- -64.1%
YoY- 148.81%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 320,792 448,894 535,044 485,396 391,228 493,616 512,545 -7.50%
PBT 14,477 13,115 65,037 67,244 31,723 58,573 73,539 -23.71%
Tax -4,137 -4,528 -13,564 -15,651 -8,565 -14,324 -18,509 -22.07%
NP 10,340 8,587 51,473 51,593 23,158 44,249 55,030 -24.29%
-
NP to SH 10,267 9,245 50,515 50,278 20,207 41,111 52,203 -23.72%
-
Tax Rate 28.58% 34.53% 20.86% 23.27% 27.00% 24.45% 25.17% -
Total Cost 310,452 440,307 483,571 433,803 368,070 449,367 457,515 -6.25%
-
Net Worth 538,089 480,910 498,647 474,137 427,002 457,030 460,936 2.61%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div 5,807 5,810 37,723 29,017 17,320 34,354 25,645 -21.91%
Div Payout % 56.56% 62.85% 74.68% 57.71% 85.71% 83.57% 49.13% -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 538,089 480,910 498,647 474,137 427,002 457,030 460,936 2.61%
NOSH 1,163,927 1,163,549 1,163,349 1,162,008 1,154,685 1,145,153 1,139,803 0.34%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 3.22% 1.91% 9.62% 10.63% 5.92% 8.96% 10.74% -
ROE 1.91% 1.92% 10.13% 10.60% 4.73% 9.00% 11.33% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 27.62 38.63 46.10 41.82 33.88 43.10 44.97 -7.79%
EPS 0.88 0.80 4.35 4.33 1.75 3.59 4.58 -24.01%
DPS 0.50 0.50 3.25 2.50 1.50 3.00 2.25 -22.15%
NAPS 0.4633 0.4138 0.4296 0.4085 0.3698 0.3991 0.4044 2.28%
Adjusted Per Share Value based on latest NOSH - 1,162,008
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 27.37 38.30 45.65 41.41 33.38 42.11 43.73 -7.50%
EPS 0.88 0.79 4.31 4.29 1.72 3.51 4.45 -23.65%
DPS 0.50 0.50 3.22 2.48 1.48 2.93 2.19 -21.80%
NAPS 0.4591 0.4103 0.4254 0.4045 0.3643 0.3899 0.3932 2.61%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 1.51 1.41 2.55 2.18 1.96 2.34 2.60 -
P/RPS 5.47 3.65 5.53 5.21 5.78 5.43 5.78 -0.91%
P/EPS 170.81 177.25 58.59 50.33 112.00 65.18 56.77 20.13%
EY 0.59 0.56 1.71 1.99 0.89 1.53 1.76 -16.63%
DY 0.33 0.35 1.27 1.15 0.77 1.28 0.87 -14.90%
P/NAPS 3.26 3.41 5.94 5.34 5.30 5.86 6.43 -10.69%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 13/09/21 10/09/20 13/09/19 13/09/18 11/09/17 08/09/16 10/09/15 -
Price 1.58 1.41 2.39 2.07 2.14 2.25 2.13 -
P/RPS 5.72 3.65 5.18 4.95 6.32 5.22 4.74 3.17%
P/EPS 178.73 177.25 54.92 47.79 122.29 62.67 46.51 25.12%
EY 0.56 0.56 1.82 2.09 0.82 1.60 2.15 -20.06%
DY 0.32 0.35 1.36 1.21 0.70 1.33 1.06 -18.08%
P/NAPS 3.41 3.41 5.56 5.07 5.79 5.64 5.27 -6.99%

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