[BAUTO] YoY Quarter Result on 30-Apr-2015 [#4]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

11-Jun-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2015

Quarter

30-Apr-2015 [#4]

Profit Trend

QoQ- 18.79%

YoY- 14.89%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Quarter Result
Revenue	570,594	354,032	534,712	424,343	394,975	408,241	6.92%
YoY %	61.17%	-33.79%	26.01%	7.44%	-3.25%	-	-
Horiz. %	139.77%	86.72%	130.98%	103.94%	96.75%	100.00%	-
PBT	73,671	32,640	73,269	77,244	64,410	31,836	18.25%
YoY %	125.71%	-55.45%	-5.15%	19.93%	102.32%	-	-
Horiz. %	231.41%	102.53%	230.15%	242.63%	202.32%	100.00%	-
Tax	-15,511	-6,989	-17,488	-20,233	-15,269	-6,979	17.30%
YoY %	-121.93%	60.04%	13.57%	-32.51%	-118.78%	-	-
Horiz. %	222.25%	100.14%	250.58%	289.91%	218.78%	100.00%	-
NP	58,160	25,651	55,781	57,011	49,141	24,857	18.52%
YoY %	126.74%	-54.01%	-2.16%	16.02%	97.69%	-	-
Horiz. %	233.98%	103.19%	224.41%	229.36%	197.69%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	57,187	22,211	51,618	55,264	48,103	23,336	19.62%
YoY %	157.47%	-56.97%	-6.60%	14.89%	106.13%	-	-
Horiz. %	245.06%	95.18%	221.19%	236.82%	206.13%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	21.05%	21.41%	23.87%	26.19%	23.71%	21.92%	-
YoY %	-1.68%	-10.31%	-8.86%	10.46%	8.17%	-	-
Horiz. %	96.03%	97.67%	108.90%	119.48%	108.17%	100.00%	-
Total Cost	512,434	328,381	478,931	367,332	345,834	383,384	5.97%
YoY %	56.05%	-31.43%	30.38%	6.22%	-9.79%	-	-
Horiz. %	133.66%	85.65%	124.92%	95.81%	90.21%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	474,896	444,335	531,287	476,164	344,939	158,886	24.46%
YoY %	6.88%	-16.37%	11.58%	38.04%	117.10%	-	-
Horiz. %	298.89%	279.66%	334.38%	299.69%	217.10%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Dividend
Div	57,731	36,251	114,452	48,762	28,201	-	-
YoY %	59.25%	-68.33%	134.72%	72.91%	0.00%	-	-
Horiz. %	204.71%	128.55%	405.84%	172.91%	100.00%	-	-
Div Payout %	100.95%	163.21%	221.73%	88.24%	58.63%	-	-
YoY %	-38.15%	-26.39%	151.28%	50.50%	0.00%	-	-
Horiz. %	172.18%	278.37%	378.19%	150.50%	100.00%	-	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Equity
Net Worth	474,896	444,335	531,287	476,164	344,939	158,886	24.46%
YoY %	6.88%	-16.37%	11.58%	38.04%	117.10%	-	-
Horiz. %	298.89%	279.66%	334.38%	299.69%	217.10%	100.00%	-
NOSH	1,161,425	1,150,829	1,144,523	812,705	805,745	720,246	10.02%
YoY %	0.92%	0.55%	40.83%	0.86%	11.87%	-	-
Horiz. %	161.25%	159.78%	158.91%	112.84%	111.87%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Ratio Analysis
NP Margin	10.19%	7.25%	10.43%	13.44%	12.44%	6.09%	-
YoY %	40.55%	-30.49%	-22.40%	8.04%	104.27%	-	-
Horiz. %	167.32%	119.05%	171.26%	220.69%	204.27%	100.00%	-
ROE	12.04%	5.00%	9.72%	11.61%	13.95%	14.69%	-
YoY %	140.80%	-48.56%	-16.28%	-16.77%	-5.04%	-	-
Horiz. %	81.96%	34.04%	66.17%	79.03%	94.96%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Per Share
RPS	49.42	30.76	46.72	52.21	49.02	56.68	-2.70%
YoY %	60.66%	-34.16%	-10.52%	6.51%	-13.51%	-	-
Horiz. %	87.19%	54.27%	82.43%	92.11%	86.49%	100.00%	-
EPS	4.93	1.93	4.51	6.80	5.97	3.24	8.75%
YoY %	155.44%	-57.21%	-33.68%	13.90%	84.26%	-	-
Horiz. %	152.16%	59.57%	139.20%	209.88%	184.26%	100.00%	-
DPS	5.00	3.15	10.00	6.00	3.50	0.00	-
YoY %	58.73%	-68.50%	66.67%	71.43%	0.00%	-	-
Horiz. %	142.86%	90.00%	285.71%	171.43%	100.00%	-	-
NAPS	0.4113	0.3861	0.4642	0.5859	0.4281	0.2206	13.26%
YoY %	6.53%	-16.82%	-20.77%	36.86%	94.06%	-	-
Horiz. %	186.45%	175.02%	210.43%	265.59%	194.06%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Adjusted Per Share Value based on latest NOSH - 812,705
RPS	48.68	30.20	45.62	36.20	33.70	34.83	6.92%
YoY %	61.19%	-33.80%	26.02%	7.42%	-3.24%	-	-
Horiz. %	139.76%	86.71%	130.98%	103.93%	96.76%	100.00%	-
EPS	4.88	1.89	4.40	4.71	4.10	1.99	19.63%
YoY %	158.20%	-57.05%	-6.58%	14.88%	106.03%	-	-
Horiz. %	245.23%	94.97%	221.11%	236.68%	206.03%	100.00%	-
DPS	4.93	3.09	9.76	4.16	2.41	0.00	-
YoY %	59.55%	-68.34%	134.62%	72.61%	0.00%	-	-
Horiz. %	204.56%	128.22%	404.98%	172.61%	100.00%	-	-
NAPS	0.4051	0.3791	0.4532	0.4062	0.2943	0.1355	24.47%
YoY %	6.86%	-16.35%	11.57%	38.02%	117.20%	-	-
Horiz. %	298.97%	279.78%	334.46%	299.78%	217.20%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/18	28/04/17	29/04/16	30/04/15	30/04/14	-	-
Price	2.22	2.15	2.20	4.04	2.08	0.00	-
P/RPS	4.49	6.99	4.71	7.74	4.24	0.00	-
YoY %	-35.77%	48.41%	-39.15%	82.55%	0.00%	-	-
Horiz. %	105.90%	164.86%	111.08%	182.55%	100.00%	-	-
P/EPS	44.82	111.40	48.78	59.41	34.84	0.00	-
YoY %	-59.77%	128.37%	-17.89%	70.52%	0.00%	-	-
Horiz. %	128.65%	319.75%	140.01%	170.52%	100.00%	-	-
EY	2.23	0.90	2.05	1.68	2.87	0.00	-
YoY %	147.78%	-56.10%	22.02%	-41.46%	0.00%	-	-
Horiz. %	77.70%	31.36%	71.43%	58.54%	100.00%	-	-
DY	2.25	1.47	4.55	1.49	1.68	0.00	-
YoY %	53.06%	-67.69%	205.37%	-11.31%	0.00%	-	-
Horiz. %	133.93%	87.50%	270.83%	88.69%	100.00%	-	-
P/NAPS	5.40	5.57	4.74	6.90	4.86	0.00	-
YoY %	-3.05%	17.51%	-31.30%	41.98%	0.00%	-	-
Horiz. %	111.11%	114.61%	97.53%	141.98%	100.00%	-	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Price Multiplier on Announcement Date
Date	12/06/18	13/06/17	13/06/16	11/06/15	11/06/14	-	-
Price	2.33	2.02	2.28	3.55	2.31	0.00	-
P/RPS	4.71	6.57	4.88	6.80	4.71	0.00	-
YoY %	-28.31%	34.63%	-28.24%	44.37%	0.00%	-	-
Horiz. %	100.00%	139.49%	103.61%	144.37%	100.00%	-	-
P/EPS	47.04	104.66	50.55	52.21	38.69	0.00	-
YoY %	-55.05%	107.04%	-3.18%	34.94%	0.00%	-	-
Horiz. %	121.58%	270.51%	130.65%	134.94%	100.00%	-	-
EY	2.13	0.96	1.98	1.92	2.58	0.00	-
YoY %	121.88%	-51.52%	3.12%	-25.58%	0.00%	-	-
Horiz. %	82.56%	37.21%	76.74%	74.42%	100.00%	-	-
DY	2.15	1.56	4.39	1.69	1.52	0.00	-
YoY %	37.82%	-64.46%	159.76%	11.18%	0.00%	-	-
Horiz. %	141.45%	102.63%	288.82%	111.18%	100.00%	-	-
P/NAPS	5.66	5.23	4.91	6.06	5.40	0.00	-
YoY %	8.22%	6.52%	-18.98%	12.22%	0.00%	-	-
Horiz. %	104.81%	96.85%	90.93%	112.22%	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