[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

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Quarter Result
Revenue	641,197	299,360	538,277	570,594	354,032	534,712	424,343	7.11%
YoY %	114.19%	-44.39%	-5.66%	61.17%	-33.79%	26.01%	-	-
Horiz. %	151.10%	70.55%	126.85%	134.47%	83.43%	126.01%	100.00%	-
PBT	83,470	3,199	77,608	73,671	32,640	73,269	77,244	1.29%
YoY %	2,509.25%	-95.88%	5.34%	125.71%	-55.45%	-5.15%	-	-
Horiz. %	108.06%	4.14%	100.47%	95.37%	42.26%	94.85%	100.00%	-
Tax	-17,600	-1,143	-17,420	-15,511	-6,989	-17,488	-20,233	-2.29%
YoY %	-1,439.81%	93.44%	-12.31%	-121.93%	60.04%	13.57%	-	-
Horiz. %	86.99%	5.65%	86.10%	76.66%	34.54%	86.43%	100.00%	-
NP	65,870	2,056	60,188	58,160	25,651	55,781	57,011	2.43%
YoY %	3,103.79%	-96.58%	3.49%	126.74%	-54.01%	-2.16%	-	-
Horiz. %	115.54%	3.61%	105.57%	102.02%	44.99%	97.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,827	2,459	60,057	57,187	22,211	51,618	55,264	3.21%
YoY %	2,617.65%	-95.91%	5.02%	157.47%	-56.97%	-6.60%	-	-
Horiz. %	120.92%	4.45%	108.67%	103.48%	40.19%	93.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.09%	35.73%	22.45%	21.05%	21.41%	23.87%	26.19%	-
YoY %	-40.97%	59.15%	6.65%	-1.68%	-10.31%	-8.86%	-	-
Horiz. %	80.53%	136.43%	85.72%	80.37%	81.75%	91.14%	100.00%	-
Total Cost	575,327	297,304	478,089	512,434	328,381	478,931	367,332	7.75%
YoY %	93.51%	-37.81%	-6.70%	56.05%	-31.43%	30.38%	-	-
Horiz. %	156.62%	80.94%	130.15%	139.50%	89.40%	130.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	567,125	469,636	566,378	474,896	444,335	531,287	476,164	2.95%
YoY %	20.76%	-17.08%	19.26%	6.88%	-16.37%	11.58%	-	-
Horiz. %	119.10%	98.63%	118.95%	99.73%	93.32%	111.58%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Dividend
Div	37,746	-	121,839	57,731	36,251	114,452	48,762	-4.17%
YoY %	0.00%	-	111.05%	59.25%	-68.33%	134.72%	-	-
Horiz. %	77.41%	-	249.86%	118.39%	74.34%	234.72%	100.00%	-
Div Payout %	56.48%	-	202.87%	100.95%	163.21%	221.73%	88.24%	-
YoY %	0.00%	-	100.96%	-38.15%	-26.39%	151.28%	-	-
Horiz. %	64.01%	-	229.91%	114.40%	184.96%	251.28%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Equity
Net Worth	567,125	469,636	566,378	474,896	444,335	531,287	476,164	2.95%
YoY %	20.76%	-17.08%	19.26%	6.88%	-16.37%	11.58%	-	-
Horiz. %	119.10%	98.63%	118.95%	99.73%	93.32%	111.58%	100.00%	-
NOSH	1,163,927	1,163,549	1,163,153	1,161,425	1,150,829	1,144,523	812,705	6.16%
YoY %	0.03%	0.03%	0.15%	0.92%	0.55%	40.83%	-	-
Horiz. %	143.22%	143.17%	143.12%	142.91%	141.60%	140.83%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Ratio Analysis
NP Margin	10.27%	0.69%	11.18%	10.19%	7.25%	10.43%	13.44%	-
YoY %	1,388.41%	-93.83%	9.72%	40.55%	-30.49%	-22.40%	-	-
Horiz. %	76.41%	5.13%	83.18%	75.82%	53.94%	77.60%	100.00%	-
ROE	11.78%	0.52%	10.60%	12.04%	5.00%	9.72%	11.61%	-
YoY %	2,165.38%	-95.09%	-11.96%	140.80%	-48.56%	-16.28%	-	-
Horiz. %	101.46%	4.48%	91.30%	103.70%	43.07%	83.72%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Per Share
RPS	55.21	25.76	46.39	49.42	30.76	46.72	52.21	0.93%
YoY %	114.32%	-44.47%	-6.13%	60.66%	-34.16%	-10.52%	-	-
Horiz. %	105.75%	49.34%	88.85%	94.66%	58.92%	89.48%	100.00%	-
EPS	5.75	0.21	5.18	4.93	1.93	4.51	6.80	-2.75%
YoY %	2,638.10%	-95.95%	5.07%	155.44%	-57.21%	-33.68%	-	-
Horiz. %	84.56%	3.09%	76.18%	72.50%	28.38%	66.32%	100.00%	-
DPS	3.25	0.00	10.50	5.00	3.15	10.00	6.00	-9.70%
YoY %	0.00%	0.00%	110.00%	58.73%	-68.50%	66.67%	-	-
Horiz. %	54.17%	0.00%	175.00%	83.33%	52.50%	166.67%	100.00%	-
NAPS	0.4883	0.4041	0.4881	0.4113	0.3861	0.4642	0.5859	-2.98%
YoY %	20.84%	-17.21%	18.67%	6.53%	-16.82%	-20.77%	-	-
Horiz. %	83.34%	68.97%	83.31%	70.20%	65.90%	79.23%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,161,425
RPS	54.70	25.54	45.92	48.68	30.20	45.62	36.20	7.11%
YoY %	114.17%	-44.38%	-5.67%	61.19%	-33.80%	26.02%	-	-
Horiz. %	151.10%	70.55%	126.85%	134.48%	83.43%	126.02%	100.00%	-
EPS	5.70	0.21	5.12	4.88	1.89	4.40	4.71	3.22%
YoY %	2,614.29%	-95.90%	4.92%	158.20%	-57.05%	-6.58%	-	-
Horiz. %	121.02%	4.46%	108.70%	103.61%	40.13%	93.42%	100.00%	-
DPS	3.22	0.00	10.39	4.93	3.09	9.76	4.16	-4.17%
YoY %	0.00%	0.00%	110.75%	59.55%	-68.34%	134.62%	-	-
Horiz. %	77.40%	0.00%	249.76%	118.51%	74.28%	234.62%	100.00%	-
NAPS	0.4838	0.4007	0.4832	0.4051	0.3791	0.4532	0.4062	2.95%
YoY %	20.74%	-17.07%	19.28%	6.86%	-16.35%	11.57%	-	-
Horiz. %	119.10%	98.65%	118.96%	99.73%	93.33%	111.57%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-49.24%	2.13%	15.14%	-35.77%	48.41%	-39.15%	-	-
Horiz. %	34.63%	68.22%	66.80%	58.01%	90.31%	60.85%	100.00%	-
P/EPS	25.72	642.77	46.37	44.82	111.40	48.78	59.41	-13.01%
YoY %	-96.00%	1,286.18%	3.46%	-59.77%	128.37%	-17.89%	-	-
Horiz. %	43.29%	1,081.92%	78.05%	75.44%	187.51%	82.11%	100.00%	-
EY	3.89	0.16	2.16	2.23	0.90	2.05	1.68	15.00%
YoY %	2,331.25%	-92.59%	-3.14%	147.78%	-56.10%	22.02%	-	-
Horiz. %	231.55%	9.52%	128.57%	132.74%	53.57%	122.02%	100.00%	-
DY	2.20	0.00	4.37	2.25	1.47	4.55	1.49	6.70%
YoY %	0.00%	0.00%	94.22%	53.06%	-67.69%	205.37%	-	-
Horiz. %	147.65%	0.00%	293.29%	151.01%	98.66%	305.37%	100.00%	-
P/NAPS	3.03	3.37	4.92	5.40	5.57	4.74	6.90	-12.80%
YoY %	-10.09%	-31.50%	-8.89%	-3.05%	17.51%	-31.30%	-	-
Horiz. %	43.91%	48.84%	71.30%	78.26%	80.72%	68.70%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-57.39%	21.66%	9.77%	-28.31%	34.63%	-28.24%	-	-
Horiz. %	39.41%	92.50%	76.03%	69.26%	96.62%	71.76%	100.00%	-
P/EPS	25.72	765.65	46.37	47.04	104.66	50.55	52.21	-11.12%
YoY %	-96.64%	1,551.18%	-1.42%	-55.05%	107.04%	-3.18%	-	-
Horiz. %	49.26%	1,466.48%	88.81%	90.10%	200.46%	96.82%	100.00%	-
EY	3.89	0.13	2.16	2.13	0.96	1.98	1.92	12.47%
YoY %	2,892.31%	-93.98%	1.41%	121.88%	-51.52%	3.12%	-	-
Horiz. %	202.60%	6.77%	112.50%	110.94%	50.00%	103.12%	100.00%	-
DY	2.20	0.00	4.37	2.15	1.56	4.39	1.69	4.48%
YoY %	0.00%	0.00%	103.26%	37.82%	-64.46%	159.76%	-	-
Horiz. %	130.18%	0.00%	258.58%	127.22%	92.31%	259.76%	100.00%	-
P/NAPS	3.03	4.01	4.92	5.66	5.23	4.91	6.06	-10.90%
YoY %	-24.44%	-18.50%	-13.07%	8.22%	6.52%	-18.98%	-	-
Horiz. %	50.00%	66.17%	81.19%	93.40%	86.30%	81.02%	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