[BAUTO] YoY Cumulative Quarter Result on 31-Oct-2016 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
08-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Oct-2016 [#2]
Profit Trend
QoQ- 74.5%
YoY- -31.85%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 992,213 1,175,714 862,935 966,787 1,054,951 1,016,773 710,864 5.71%
PBT 94,225 161,828 66,327 104,959 147,239 157,501 73,631 4.19%
Tax -21,144 -35,616 -17,665 -25,578 -36,349 -40,476 -18,307 2.42%
NP 73,081 126,212 48,662 79,381 110,890 117,025 55,324 4.74%
-
NP to SH 70,903 124,195 42,408 71,738 105,266 113,623 53,687 4.74%
-
Tax Rate 22.44% 22.01% 26.63% 24.37% 24.69% 25.70% 24.86% -
Total Cost 919,132 1,049,502 814,273 887,406 944,061 899,748 655,540 5.79%
-
Net Worth 483,207 515,793 428,689 457,129 491,697 418,611 211,725 14.73%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 69,626 72,573 35,724 65,893 54,114 42,426 12,594 32.95%
Div Payout % 98.20% 58.44% 84.24% 91.85% 51.41% 37.34% 23.46% -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 483,207 515,793 428,689 457,129 491,697 418,611 211,725 14.73%
NOSH 1,160,441 1,162,374 1,152,391 1,145,974 1,139,242 808,129 719,664 8.28%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 7.37% 10.73% 5.64% 8.21% 10.51% 11.51% 7.78% -
ROE 14.67% 24.08% 9.89% 15.69% 21.41% 27.14% 25.36% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 85.50 101.25 74.88 84.36 92.60 125.82 98.78 -2.37%
EPS 6.11 10.70 3.68 6.26 9.24 14.06 7.46 -3.27%
DPS 6.00 6.25 3.10 5.75 4.75 5.25 1.75 22.78%
NAPS 0.4164 0.4442 0.372 0.3989 0.4316 0.518 0.2942 5.95%
Adjusted Per Share Value based on latest NOSH - 1,147,078
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 84.65 100.30 73.62 82.48 90.00 86.74 60.64 5.71%
EPS 6.05 10.60 3.62 6.12 8.98 9.69 4.58 4.74%
DPS 5.94 6.19 3.05 5.62 4.62 3.62 1.07 33.04%
NAPS 0.4122 0.44 0.3657 0.39 0.4195 0.3571 0.1806 14.73%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 - -
Price 2.28 1.90 2.04 2.28 2.10 3.51 0.00 -
P/RPS 2.67 1.88 2.72 2.70 2.27 2.79 0.00 -
P/EPS 37.32 17.76 55.43 36.42 22.73 24.96 0.00 -
EY 2.68 5.63 1.80 2.75 4.40 4.01 0.00 -
DY 2.63 3.29 1.52 2.52 2.26 1.50 0.00 -
P/NAPS 5.48 4.28 5.48 5.72 4.87 6.78 0.00 -
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 10/12/19 12/12/18 08/12/17 08/12/16 10/12/15 08/12/14 06/12/13 -
Price 2.15 2.12 2.16 2.12 2.12 3.31 1.71 -
P/RPS 2.51 2.09 2.88 2.51 2.29 2.63 1.73 6.39%
P/EPS 35.19 19.82 58.70 33.87 22.94 23.54 22.92 7.40%
EY 2.84 5.05 1.70 2.95 4.36 4.25 4.36 -6.89%
DY 2.79 2.95 1.44 2.71 2.24 1.59 1.02 18.24%
P/NAPS 5.16 4.77 5.81 5.31 4.91 6.39 5.81 -1.95%

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