[BAUTO] YoY Quarter Result on 30-Apr-2018 [#4]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
12-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
30-Apr-2018 [#4]
Profit Trend
QoQ- 41.3%
YoY- 157.47%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 641,197 299,360 538,277 570,594 354,032 534,712 424,343 7.11%
PBT 83,470 3,199 77,608 73,671 32,640 73,269 77,244 1.29%
Tax -17,600 -1,143 -17,420 -15,511 -6,989 -17,488 -20,233 -2.29%
NP 65,870 2,056 60,188 58,160 25,651 55,781 57,011 2.43%
-
NP to SH 66,827 2,459 60,057 57,187 22,211 51,618 55,264 3.21%
-
Tax Rate 21.09% 35.73% 22.45% 21.05% 21.41% 23.87% 26.19% -
Total Cost 575,327 297,304 478,089 512,434 328,381 478,931 367,332 7.75%
-
Net Worth 567,125 469,636 566,378 474,896 444,335 531,287 476,164 2.95%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 37,746 - 121,839 57,731 36,251 114,452 48,762 -4.17%
Div Payout % 56.48% - 202.87% 100.95% 163.21% 221.73% 88.24% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 567,125 469,636 566,378 474,896 444,335 531,287 476,164 2.95%
NOSH 1,163,927 1,163,549 1,163,153 1,161,425 1,150,829 1,144,523 812,705 6.16%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 10.27% 0.69% 11.18% 10.19% 7.25% 10.43% 13.44% -
ROE 11.78% 0.52% 10.60% 12.04% 5.00% 9.72% 11.61% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 55.21 25.76 46.39 49.42 30.76 46.72 52.21 0.93%
EPS 5.75 0.21 5.18 4.93 1.93 4.51 6.80 -2.75%
DPS 3.25 0.00 10.50 5.00 3.15 10.00 6.00 -9.70%
NAPS 0.4883 0.4041 0.4881 0.4113 0.3861 0.4642 0.5859 -2.98%
Adjusted Per Share Value based on latest NOSH - 1,161,425
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 54.70 25.54 45.92 48.68 30.20 45.62 36.20 7.11%
EPS 5.70 0.21 5.12 4.88 1.89 4.40 4.71 3.22%
DPS 3.22 0.00 10.39 4.93 3.09 9.76 4.16 -4.17%
NAPS 0.4838 0.4007 0.4832 0.4051 0.3791 0.4532 0.4062 2.95%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 1.48 1.36 2.40 2.22 2.15 2.20 4.04 -
P/RPS 2.68 5.28 5.17 4.49 6.99 4.71 7.74 -16.18%
P/EPS 25.72 642.77 46.37 44.82 111.40 48.78 59.41 -13.01%
EY 3.89 0.16 2.16 2.23 0.90 2.05 1.68 15.00%
DY 2.20 0.00 4.37 2.25 1.47 4.55 1.49 6.70%
P/NAPS 3.03 3.37 4.92 5.40 5.57 4.74 6.90 -12.80%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 18/06/21 11/06/20 12/06/19 12/06/18 13/06/17 13/06/16 11/06/15 -
Price 1.48 1.62 2.40 2.33 2.02 2.28 3.55 -
P/RPS 2.68 6.29 5.17 4.71 6.57 4.88 6.80 -14.36%
P/EPS 25.72 765.65 46.37 47.04 104.66 50.55 52.21 -11.12%
EY 3.89 0.13 2.16 2.13 0.96 1.98 1.92 12.47%
DY 2.20 0.00 4.37 2.15 1.56 4.39 1.69 4.48%
P/NAPS 3.03 4.01 4.92 5.66 5.23 4.91 6.06 -10.90%

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