[BAUTO] YoY Quarter Result on 30-Apr-2016 [#4]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

13-Jun-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

30-Apr-2016 [#4]

Profit Trend

QoQ- 25.51%

YoY- -6.6%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Quarter Result
Revenue	538,277	570,594	354,032	534,712	424,343	394,975	408,241	4.71%
YoY %	-5.66%	61.17%	-33.79%	26.01%	7.44%	-3.25%	-	-
Horiz. %	131.85%	139.77%	86.72%	130.98%	103.94%	96.75%	100.00%	-
PBT	77,608	73,671	32,640	73,269	77,244	64,410	31,836	16.00%
YoY %	5.34%	125.71%	-55.45%	-5.15%	19.93%	102.32%	-	-
Horiz. %	243.77%	231.41%	102.53%	230.15%	242.63%	202.32%	100.00%	-
Tax	-17,420	-15,511	-6,989	-17,488	-20,233	-15,269	-6,979	16.46%
YoY %	-12.31%	-121.93%	60.04%	13.57%	-32.51%	-118.78%	-	-
Horiz. %	249.61%	222.25%	100.14%	250.58%	289.91%	218.78%	100.00%	-
NP	60,188	58,160	25,651	55,781	57,011	49,141	24,857	15.87%
YoY %	3.49%	126.74%	-54.01%	-2.16%	16.02%	97.69%	-	-
Horiz. %	242.14%	233.98%	103.19%	224.41%	229.36%	197.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,057	57,187	22,211	51,618	55,264	48,103	23,336	17.05%
YoY %	5.02%	157.47%	-56.97%	-6.60%	14.89%	106.13%	-	-
Horiz. %	257.36%	245.06%	95.18%	221.19%	236.82%	206.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.45%	21.05%	21.41%	23.87%	26.19%	23.71%	21.92%	-
YoY %	6.65%	-1.68%	-10.31%	-8.86%	10.46%	8.17%	-	-
Horiz. %	102.42%	96.03%	97.67%	108.90%	119.48%	108.17%	100.00%	-
Total Cost	478,089	512,434	328,381	478,931	367,332	345,834	383,384	3.74%
YoY %	-6.70%	56.05%	-31.43%	30.38%	6.22%	-9.79%	-	-
Horiz. %	124.70%	133.66%	85.65%	124.92%	95.81%	90.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	566,378	474,896	444,335	531,287	476,164	344,939	158,886	23.58%
YoY %	19.26%	6.88%	-16.37%	11.58%	38.04%	117.10%	-	-
Horiz. %	356.47%	298.89%	279.66%	334.38%	299.69%	217.10%	100.00%	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Dividend
Div	121,839	57,731	36,251	114,452	48,762	28,201	-	-
YoY %	111.05%	59.25%	-68.33%	134.72%	72.91%	0.00%	-	-
Horiz. %	432.04%	204.71%	128.55%	405.84%	172.91%	100.00%	-	-
Div Payout %	202.87%	100.95%	163.21%	221.73%	88.24%	58.63%	-	-
YoY %	100.96%	-38.15%	-26.39%	151.28%	50.50%	0.00%	-	-
Horiz. %	346.02%	172.18%	278.37%	378.19%	150.50%	100.00%	-	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Equity
Net Worth	566,378	474,896	444,335	531,287	476,164	344,939	158,886	23.58%
YoY %	19.26%	6.88%	-16.37%	11.58%	38.04%	117.10%	-	-
Horiz. %	356.47%	298.89%	279.66%	334.38%	299.69%	217.10%	100.00%	-
NOSH	1,163,153	1,161,425	1,150,829	1,144,523	812,705	805,745	720,246	8.31%
YoY %	0.15%	0.92%	0.55%	40.83%	0.86%	11.87%	-	-
Horiz. %	161.49%	161.25%	159.78%	158.91%	112.84%	111.87%	100.00%	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Ratio Analysis
NP Margin	11.18%	10.19%	7.25%	10.43%	13.44%	12.44%	6.09%	-
YoY %	9.72%	40.55%	-30.49%	-22.40%	8.04%	104.27%	-	-
Horiz. %	183.58%	167.32%	119.05%	171.26%	220.69%	204.27%	100.00%	-
ROE	10.60%	12.04%	5.00%	9.72%	11.61%	13.95%	14.69%	-
YoY %	-11.96%	140.80%	-48.56%	-16.28%	-16.77%	-5.04%	-	-
Horiz. %	72.16%	81.96%	34.04%	66.17%	79.03%	94.96%	100.00%	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Per Share
RPS	46.39	49.42	30.76	46.72	52.21	49.02	56.68	-3.28%
YoY %	-6.13%	60.66%	-34.16%	-10.52%	6.51%	-13.51%	-	-
Horiz. %	81.85%	87.19%	54.27%	82.43%	92.11%	86.49%	100.00%	-
EPS	5.18	4.93	1.93	4.51	6.80	5.97	3.24	8.13%
YoY %	5.07%	155.44%	-57.21%	-33.68%	13.90%	84.26%	-	-
Horiz. %	159.88%	152.16%	59.57%	139.20%	209.88%	184.26%	100.00%	-
DPS	10.50	5.00	3.15	10.00	6.00	3.50	0.00	-
YoY %	110.00%	58.73%	-68.50%	66.67%	71.43%	0.00%	-	-
Horiz. %	300.00%	142.86%	90.00%	285.71%	171.43%	100.00%	-	-
NAPS	0.4881	0.4113	0.3861	0.4642	0.5859	0.4281	0.2206	14.14%
YoY %	18.67%	6.53%	-16.82%	-20.77%	36.86%	94.06%	-	-
Horiz. %	221.26%	186.45%	175.02%	210.43%	265.59%	194.06%	100.00%	-

	30/04/19	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 - 1,144,523
RPS	45.92	48.68	30.20	45.62	36.20	33.70	34.83	4.71%
YoY %	-5.67%	61.19%	-33.80%	26.02%	7.42%	-3.24%	-	-
Horiz. %	131.84%	139.76%	86.71%	130.98%	103.93%	96.76%	100.00%	-
EPS	5.12	4.88	1.89	4.40	4.71	4.10	1.99	17.05%
YoY %	4.92%	158.20%	-57.05%	-6.58%	14.88%	106.03%	-	-
Horiz. %	257.29%	245.23%	94.97%	221.11%	236.68%	206.03%	100.00%	-
DPS	10.39	4.93	3.09	9.76	4.16	2.41	0.00	-
YoY %	110.75%	59.55%	-68.34%	134.62%	72.61%	0.00%	-	-
Horiz. %	431.12%	204.56%	128.22%	404.98%	172.61%	100.00%	-	-
NAPS	0.4832	0.4051	0.3791	0.4532	0.4062	0.2943	0.1355	23.59%
YoY %	19.28%	6.86%	-16.35%	11.57%	38.02%	117.20%	-	-
Horiz. %	356.61%	298.97%	279.78%	334.46%	299.78%	217.20%	100.00%	-

	30/04/19	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	30/04/19	30/04/18	28/04/17	29/04/16	30/04/15	30/04/14	-	-
Price	2.40	2.22	2.15	2.20	4.04	2.08	0.00	-
P/RPS	5.17	4.49	6.99	4.71	7.74	4.24	0.00	-
YoY %	15.14%	-35.77%	48.41%	-39.15%	82.55%	0.00%	-	-
Horiz. %	121.93%	105.90%	164.86%	111.08%	182.55%	100.00%	-	-
P/EPS	46.37	44.82	111.40	48.78	59.41	34.84	0.00	-
YoY %	3.46%	-59.77%	128.37%	-17.89%	70.52%	0.00%	-	-
Horiz. %	133.09%	128.65%	319.75%	140.01%	170.52%	100.00%	-	-
EY	2.16	2.23	0.90	2.05	1.68	2.87	0.00	-
YoY %	-3.14%	147.78%	-56.10%	22.02%	-41.46%	0.00%	-	-
Horiz. %	75.26%	77.70%	31.36%	71.43%	58.54%	100.00%	-	-
DY	4.37	2.25	1.47	4.55	1.49	1.68	0.00	-
YoY %	94.22%	53.06%	-67.69%	205.37%	-11.31%	0.00%	-	-
Horiz. %	260.12%	133.93%	87.50%	270.83%	88.69%	100.00%	-	-
P/NAPS	4.92	5.40	5.57	4.74	6.90	4.86	0.00	-
YoY %	-8.89%	-3.05%	17.51%	-31.30%	41.98%	0.00%	-	-
Horiz. %	101.23%	111.11%	114.61%	97.53%	141.98%	100.00%	-	-

	30/04/19	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	12/06/19	12/06/18	13/06/17	13/06/16	11/06/15	11/06/14	-	-
Price	2.40	2.33	2.02	2.28	3.55	2.31	0.00	-
P/RPS	5.17	4.71	6.57	4.88	6.80	4.71	0.00	-
YoY %	9.77%	-28.31%	34.63%	-28.24%	44.37%	0.00%	-	-
Horiz. %	109.77%	100.00%	139.49%	103.61%	144.37%	100.00%	-	-
P/EPS	46.37	47.04	104.66	50.55	52.21	38.69	0.00	-
YoY %	-1.42%	-55.05%	107.04%	-3.18%	34.94%	0.00%	-	-
Horiz. %	119.85%	121.58%	270.51%	130.65%	134.94%	100.00%	-	-
EY	2.16	2.13	0.96	1.98	1.92	2.58	0.00	-
YoY %	1.41%	121.88%	-51.52%	3.12%	-25.58%	0.00%	-	-
Horiz. %	83.72%	82.56%	37.21%	76.74%	74.42%	100.00%	-	-
DY	4.37	2.15	1.56	4.39	1.69	1.52	0.00	-
YoY %	103.26%	37.82%	-64.46%	159.76%	11.18%	0.00%	-	-
Horiz. %	287.50%	141.45%	102.63%	288.82%	111.18%	100.00%	-	-
P/NAPS	4.92	5.66	5.23	4.91	6.06	5.40	0.00	-
YoY %	-13.07%	8.22%	6.52%	-18.98%	12.22%	0.00%	-	-
Horiz. %	91.11%	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