[BAUTO] YoY Cumulative Quarter Result on 31-Oct-2018 [#2]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

12-Dec-2018

Admission Sponsor

Sponsor

Financial Year

30-Apr-2019

Quarter

31-Oct-2018 [#2]

Profit Trend

QoQ- 147.02%

YoY- 192.86%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	CAGR
Cumulative Result
Revenue	804,630	1,048,738	992,213	1,175,714	862,935	966,787	1,054,951	-4.41%
YoY %	-23.28%	5.70%	-15.61%	36.25%	-10.74%	-8.36%	-	-
Horiz. %	76.27%	99.41%	94.05%	111.45%	81.80%	91.64%	100.00%	-
PBT	48,026	47,015	94,225	161,828	66,327	104,959	147,239	-17.01%
YoY %	2.15%	-50.10%	-41.77%	143.99%	-36.81%	-28.72%	-	-
Horiz. %	32.62%	31.93%	63.99%	109.91%	45.05%	71.28%	100.00%	-
Tax	-12,764	-13,895	-21,144	-35,616	-17,665	-25,578	-36,349	-15.99%
YoY %	8.14%	34.28%	40.63%	-101.62%	30.94%	29.63%	-	-
Horiz. %	35.12%	38.23%	58.17%	97.98%	48.60%	70.37%	100.00%	-
NP	35,262	33,120	73,081	126,212	48,662	79,381	110,890	-17.36%
YoY %	6.47%	-54.68%	-42.10%	159.36%	-38.70%	-28.41%	-	-
Horiz. %	31.80%	29.87%	65.90%	113.82%	43.88%	71.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,306	34,035	70,903	124,195	42,408	71,738	105,266	-16.24%
YoY %	6.67%	-52.00%	-42.91%	192.86%	-40.88%	-31.85%	-	-
Horiz. %	34.49%	32.33%	67.36%	117.98%	40.29%	68.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.58%	29.55%	22.44%	22.01%	26.63%	24.37%	24.69%	-
YoY %	-10.05%	31.68%	1.95%	-17.35%	9.27%	-1.30%	-	-
Horiz. %	107.65%	119.68%	90.89%	89.15%	107.86%	98.70%	100.00%	-
Total Cost	769,368	1,015,618	919,132	1,049,502	814,273	887,406	944,061	-3.34%
YoY %	-24.25%	10.50%	-12.42%	28.89%	-8.24%	-6.00%	-	-
Horiz. %	81.50%	107.58%	97.36%	111.17%	86.25%	94.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	556,788	499,833	483,207	515,793	428,689	457,129	491,697	2.09%
YoY %	11.39%	3.44%	-6.32%	20.32%	-6.22%	-7.03%	-	-
Horiz. %	113.24%	101.65%	98.27%	104.90%	87.19%	92.97%	100.00%	-

	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	CAGR
Dividend
Div	23,228	20,337	69,626	72,573	35,724	65,893	54,114	-13.13%
YoY %	14.22%	-70.79%	-4.06%	103.15%	-45.78%	21.77%	-	-
Horiz. %	42.92%	37.58%	128.67%	134.11%	66.02%	121.77%	100.00%	-
Div Payout %	63.98%	59.75%	98.20%	58.44%	84.24%	91.85%	51.41%	-
YoY %	7.08%	-39.15%	68.04%	-30.63%	-8.29%	78.66%	-	-
Horiz. %	124.45%	116.22%	191.01%	113.67%	163.86%	178.66%	100.00%	-

	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	CAGR
Equity
Net Worth	556,788	499,833	483,207	515,793	428,689	457,129	491,697	2.09%
YoY %	11.39%	3.44%	-6.32%	20.32%	-6.22%	-7.03%	-	-
Horiz. %	113.24%	101.65%	98.27%	104.90%	87.19%	92.97%	100.00%	-
NOSH	1,163,927	1,163,549	1,160,441	1,162,374	1,152,391	1,145,974	1,139,242	0.35%
YoY %	0.03%	0.27%	-0.17%	0.87%	0.56%	0.59%	-	-
Horiz. %	102.17%	102.13%	101.86%	102.03%	101.15%	100.59%	100.00%	-

	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	CAGR
Ratio Analysis
NP Margin	4.38%	3.16%	7.37%	10.73%	5.64%	8.21%	10.51%	-
YoY %	38.61%	-57.12%	-31.31%	90.25%	-31.30%	-21.88%	-	-
Horiz. %	41.67%	30.07%	70.12%	102.09%	53.66%	78.12%	100.00%	-
ROE	6.52%	6.81%	14.67%	24.08%	9.89%	15.69%	21.41%	-
YoY %	-4.26%	-53.58%	-39.08%	143.48%	-36.97%	-26.72%	-	-
Horiz. %	30.45%	31.81%	68.52%	112.47%	46.19%	73.28%	100.00%	-

	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	CAGR
Per Share
RPS	69.28	90.24	85.50	101.25	74.88	84.36	92.60	-4.71%
YoY %	-23.23%	5.54%	-15.56%	35.22%	-11.24%	-8.90%	-	-
Horiz. %	74.82%	97.45%	92.33%	109.34%	80.86%	91.10%	100.00%	-
EPS	3.13	2.93	6.11	10.70	3.68	6.26	9.24	-16.49%
YoY %	6.83%	-52.05%	-42.90%	190.76%	-41.21%	-32.25%	-	-
Horiz. %	33.87%	31.71%	66.13%	115.80%	39.83%	67.75%	100.00%	-
DPS	2.00	1.75	6.00	6.25	3.10	5.75	4.75	-13.41%
YoY %	14.29%	-70.83%	-4.00%	101.61%	-46.09%	21.05%	-	-
Horiz. %	42.11%	36.84%	126.32%	131.58%	65.26%	121.05%	100.00%	-
NAPS	0.4794	0.4301	0.4164	0.4442	0.372	0.3989	0.4316	1.76%
YoY %	11.46%	3.29%	-6.26%	19.41%	-6.74%	-7.58%	-	-
Horiz. %	111.08%	99.65%	96.48%	102.92%	86.19%	92.42%	100.00%	-

	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,162,374
RPS	68.64	89.47	84.65	100.30	73.62	82.48	90.00	-4.41%
YoY %	-23.28%	5.69%	-15.60%	36.24%	-10.74%	-8.36%	-	-
Horiz. %	76.27%	99.41%	94.06%	111.44%	81.80%	91.64%	100.00%	-
EPS	3.10	2.90	6.05	10.60	3.62	6.12	8.98	-16.23%
YoY %	6.90%	-52.07%	-42.92%	192.82%	-40.85%	-31.85%	-	-
Horiz. %	34.52%	32.29%	67.37%	118.04%	40.31%	68.15%	100.00%	-
DPS	1.98	1.74	5.94	6.19	3.05	5.62	4.62	-13.15%
YoY %	13.79%	-70.71%	-4.04%	102.95%	-45.73%	21.65%	-	-
Horiz. %	42.86%	37.66%	128.57%	133.98%	66.02%	121.65%	100.00%	-
NAPS	0.475	0.4264	0.4122	0.44	0.3657	0.39	0.4195	2.09%
YoY %	11.40%	3.44%	-6.32%	20.32%	-6.23%	-7.03%	-	-
Horiz. %	113.23%	101.64%	98.26%	104.89%	87.18%	92.97%	100.00%	-

	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/10/21	30/10/20	31/10/19	31/10/18	31/10/17	31/10/16	30/10/15	-
Price	1.62	1.16	2.28	1.90	2.04	2.28	2.10	-
P/RPS	2.34	1.29	2.67	1.88	2.72	2.70	2.27	0.50%
YoY %	81.40%	-51.69%	42.02%	-30.88%	0.74%	18.94%	-	-
Horiz. %	103.08%	56.83%	117.62%	82.82%	119.82%	118.94%	100.00%	-
P/EPS	51.82	39.61	37.32	17.76	55.43	36.42	22.73	14.70%
YoY %	30.83%	6.14%	110.14%	-67.96%	52.20%	60.23%	-	-
Horiz. %	227.98%	174.26%	164.19%	78.13%	243.86%	160.23%	100.00%	-
EY	1.93	2.52	2.68	5.63	1.80	2.75	4.40	-12.82%
YoY %	-23.41%	-5.97%	-52.40%	212.78%	-34.55%	-37.50%	-	-
Horiz. %	43.86%	57.27%	60.91%	127.95%	40.91%	62.50%	100.00%	-
DY	1.23	1.51	2.63	3.29	1.52	2.52	2.26	-9.63%
YoY %	-18.54%	-42.59%	-20.06%	116.45%	-39.68%	11.50%	-	-
Horiz. %	54.42%	66.81%	116.37%	145.58%	67.26%	111.50%	100.00%	-
P/NAPS	3.38	2.70	5.48	4.28	5.48	5.72	4.87	-5.90%
YoY %	25.19%	-50.73%	28.04%	-21.90%	-4.20%	17.45%	-	-
Horiz. %	69.40%	55.44%	112.53%	87.89%	112.53%	117.45%	100.00%	-

	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	CAGR
Price Multiplier on Announcement Date
Date	13/12/21	10/12/20	10/12/19	12/12/18	08/12/17	08/12/16	10/12/15	-
Price	1.50	1.50	2.15	2.12	2.16	2.12	2.12	-
P/RPS	2.17	1.66	2.51	2.09	2.88	2.51	2.29	-0.89%
YoY %	30.72%	-33.86%	20.10%	-27.43%	14.74%	9.61%	-	-
Horiz. %	94.76%	72.49%	109.61%	91.27%	125.76%	109.61%	100.00%	-
P/EPS	47.98	51.22	35.19	19.82	58.70	33.87	22.94	13.07%
YoY %	-6.33%	45.55%	77.55%	-66.24%	73.31%	47.65%	-	-
Horiz. %	209.15%	223.28%	153.40%	86.40%	255.88%	147.65%	100.00%	-
EY	2.08	1.95	2.84	5.05	1.70	2.95	4.36	-11.59%
YoY %	6.67%	-31.34%	-43.76%	197.06%	-42.37%	-32.34%	-	-
Horiz. %	47.71%	44.72%	65.14%	115.83%	38.99%	67.66%	100.00%	-
DY	1.33	1.17	2.79	2.95	1.44	2.71	2.24	-8.31%
YoY %	13.68%	-58.06%	-5.42%	104.86%	-46.86%	20.98%	-	-
Horiz. %	59.38%	52.23%	124.55%	131.70%	64.29%	120.98%	100.00%	-
P/NAPS	3.13	3.49	5.16	4.77	5.81	5.31	4.91	-7.22%
YoY %	-10.32%	-32.36%	8.18%	-17.90%	9.42%	8.15%	-	-
Horiz. %	63.75%	71.08%	105.09%	97.15%	118.33%	108.15%	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