[BAUTO] YoY Quarter Result on 31-Jan-2018 [#3]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

12-Mar-2018

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

31-Jan-2018 [#3]

Profit Trend

QoQ- 82.3%

YoY- 61.21%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Quarter Result
Revenue	597,980	467,463	778,130	559,397	338,683	522,580	388,761	7.43%
YoY %	27.92%	-39.92%	39.10%	65.17%	-35.19%	34.42%	-	-
Horiz. %	153.82%	120.24%	200.16%	143.89%	87.12%	134.42%	100.00%	-
PBT	42,208	34,347	102,821	57,236	38,971	58,223	66,171	-7.21%
YoY %	22.89%	-66.60%	79.64%	46.87%	-33.07%	-12.01%	-	-
Horiz. %	63.79%	51.91%	155.39%	86.50%	58.89%	87.99%	100.00%	-
Tax	-9,639	-5,965	-21,199	-12,940	-10,543	-14,195	-17,686	-9.61%
YoY %	-61.59%	71.86%	-63.83%	-22.74%	25.73%	19.74%	-	-
Horiz. %	54.50%	33.73%	119.86%	73.17%	59.61%	80.26%	100.00%	-
NP	32,569	28,382	81,622	44,296	28,428	44,028	48,485	-6.41%
YoY %	14.75%	-65.23%	84.26%	55.82%	-35.43%	-9.19%	-	-
Horiz. %	67.17%	58.54%	168.34%	91.36%	58.63%	90.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,082	27,150	81,013	40,472	25,105	41,128	46,523	-5.51%
YoY %	21.85%	-66.49%	100.17%	61.21%	-38.96%	-11.60%	-	-
Horiz. %	71.11%	58.36%	174.14%	86.99%	53.96%	88.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.84%	17.37%	20.62%	22.61%	27.05%	24.38%	26.73%	-
YoY %	31.49%	-15.76%	-8.80%	-16.41%	10.95%	-8.79%	-	-
Horiz. %	85.45%	64.98%	77.14%	84.59%	101.20%	91.21%	100.00%	-
Total Cost	565,411	439,081	696,508	515,101	310,255	478,552	340,276	8.82%
YoY %	28.77%	-36.96%	35.22%	66.03%	-35.17%	40.64%	-	-
Horiz. %	166.16%	129.04%	204.69%	151.38%	91.18%	140.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	516,480	478,277	555,926	445,792	455,672	504,617	446,021	2.47%
YoY %	7.99%	-13.97%	24.71%	-2.17%	-9.70%	13.14%	-	-
Horiz. %	115.80%	107.23%	124.64%	99.95%	102.16%	113.14%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Dividend
Div	17,421	16,840	52,226	26,562	31,524	24,562	27,151	-7.12%
YoY %	3.45%	-67.76%	96.62%	-15.74%	28.34%	-9.54%	-	-
Horiz. %	64.16%	62.02%	192.35%	97.83%	116.11%	90.46%	100.00%	-
Div Payout %	52.66%	62.03%	64.47%	65.63%	125.57%	59.72%	58.36%	-
YoY %	-15.11%	-3.78%	-1.77%	-47.73%	110.26%	2.33%	-	-
Horiz. %	90.23%	106.29%	110.47%	112.46%	215.16%	102.33%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Equity
Net Worth	516,480	478,277	555,926	445,792	455,672	504,617	446,021	2.47%
YoY %	7.99%	-13.97%	24.71%	-2.17%	-9.70%	13.14%	-	-
Horiz. %	115.80%	107.23%	124.64%	99.95%	102.16%	113.14%	100.00%	-
NOSH	1,163,927	1,163,538	1,162,973	1,160,383	1,146,347	1,142,444	810,505	6.21%
YoY %	0.03%	0.05%	0.22%	1.22%	0.34%	40.95%	-	-
Horiz. %	143.61%	143.56%	143.49%	143.17%	141.44%	140.95%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Ratio Analysis
NP Margin	5.45%	6.07%	10.49%	7.92%	8.39%	8.43%	12.47%	-
YoY %	-10.21%	-42.14%	32.45%	-5.60%	-0.47%	-32.40%	-	-
Horiz. %	43.70%	48.68%	84.12%	63.51%	67.28%	67.60%	100.00%	-
ROE	6.41%	5.68%	14.57%	9.08%	5.51%	8.15%	10.43%	-
YoY %	12.85%	-61.02%	60.46%	64.79%	-32.39%	-21.86%	-	-
Horiz. %	61.46%	54.46%	139.69%	87.06%	52.83%	78.14%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Per Share
RPS	51.49	40.25	67.05	48.44	29.54	45.74	47.97	1.18%
YoY %	27.93%	-39.97%	38.42%	63.98%	-35.42%	-4.65%	-	-
Horiz. %	107.34%	83.91%	139.77%	100.98%	61.58%	95.35%	100.00%	-
EPS	2.85	2.34	6.99	3.50	2.19	3.60	5.74	-11.00%
YoY %	21.79%	-66.52%	99.71%	59.82%	-39.17%	-37.28%	-	-
Horiz. %	49.65%	40.77%	121.78%	60.98%	38.15%	62.72%	100.00%	-
DPS	1.50	1.45	4.50	2.30	2.75	2.15	3.35	-12.52%
YoY %	3.45%	-67.78%	95.65%	-16.36%	27.91%	-35.82%	-	-
Horiz. %	44.78%	43.28%	134.33%	68.66%	82.09%	64.18%	100.00%	-
NAPS	0.4447	0.4118	0.479	0.386	0.3975	0.4417	0.5503	-3.48%
YoY %	7.99%	-14.03%	24.09%	-2.89%	-10.01%	-19.73%	-	-
Horiz. %	80.81%	74.83%	87.04%	70.14%	72.23%	80.27%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,160,383
RPS	51.01	39.88	66.38	47.72	28.89	44.58	33.17	7.42%
YoY %	27.91%	-39.92%	39.10%	65.18%	-35.20%	34.40%	-	-
Horiz. %	153.78%	120.23%	200.12%	143.86%	87.10%	134.40%	100.00%	-
EPS	2.82	2.32	6.91	3.45	2.14	3.51	3.97	-5.53%
YoY %	21.55%	-66.43%	100.29%	61.21%	-39.03%	-11.59%	-	-
Horiz. %	71.03%	58.44%	174.06%	86.90%	53.90%	88.41%	100.00%	-
DPS	1.49	1.44	4.46	2.27	2.69	2.10	2.32	-7.10%
YoY %	3.47%	-67.71%	96.48%	-15.61%	28.10%	-9.48%	-	-
Horiz. %	64.22%	62.07%	192.24%	97.84%	115.95%	90.52%	100.00%	-
NAPS	0.4406	0.408	0.4743	0.3803	0.3887	0.4305	0.3805	2.47%
YoY %	7.99%	-13.98%	24.72%	-2.16%	-9.71%	13.14%	-	-
Horiz. %	115.80%	107.23%	124.65%	99.95%	102.16%	113.14%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/21	31/01/20	31/01/19	30/01/18	31/01/17	29/01/16	30/01/15	-
Price	1.36	1.85	2.19	2.24	2.10	2.17	3.31	-
P/RPS	2.64	4.60	3.27	4.62	7.11	4.74	6.90	-14.78%
YoY %	-42.61%	40.67%	-29.22%	-35.02%	50.00%	-31.30%	-	-
Horiz. %	38.26%	66.67%	47.39%	66.96%	103.04%	68.70%	100.00%	-
P/EPS	47.75	79.14	31.37	63.92	95.89	60.28	57.67	-3.09%
YoY %	-39.66%	152.28%	-50.92%	-33.34%	59.07%	4.53%	-	-
Horiz. %	82.80%	137.23%	54.40%	110.84%	166.27%	104.53%	100.00%	-
EY	2.09	1.26	3.19	1.56	1.04	1.66	1.73	3.19%
YoY %	65.87%	-60.50%	104.49%	50.00%	-37.35%	-4.05%	-	-
Horiz. %	120.81%	72.83%	184.39%	90.17%	60.12%	95.95%	100.00%	-
DY	1.10	0.78	2.05	1.03	1.31	0.99	1.01	1.43%
YoY %	41.03%	-61.95%	99.03%	-21.37%	32.32%	-1.98%	-	-
Horiz. %	108.91%	77.23%	202.97%	101.98%	129.70%	98.02%	100.00%	-
P/NAPS	3.06	4.49	4.57	5.80	5.28	4.91	6.01	-10.63%
YoY %	-31.85%	-1.75%	-21.21%	9.85%	7.54%	-18.30%	-	-
Horiz. %	50.92%	74.71%	76.04%	96.51%	87.85%	81.70%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Price Multiplier on Announcement Date
Date	10/03/21	16/03/20	13/03/19	12/03/18	14/03/17	11/03/16	09/03/15	-
Price	1.35	1.48	2.24	2.02	2.04	2.19	3.64	-
P/RPS	2.62	3.68	3.34	4.17	6.90	4.79	7.59	-16.23%
YoY %	-28.80%	10.18%	-19.90%	-39.57%	44.05%	-36.89%	-	-
Horiz. %	34.52%	48.48%	44.01%	54.94%	90.91%	63.11%	100.00%	-
P/EPS	47.39	63.31	32.09	57.64	93.15	60.83	63.41	-4.73%
YoY %	-25.15%	97.29%	-44.33%	-38.12%	53.13%	-4.07%	-	-
Horiz. %	74.74%	99.84%	50.61%	90.90%	146.90%	95.93%	100.00%	-
EY	2.11	1.58	3.12	1.73	1.07	1.64	1.58	4.93%
YoY %	33.54%	-49.36%	80.35%	61.68%	-34.76%	3.80%	-	-
Horiz. %	133.54%	100.00%	197.47%	109.49%	67.72%	103.80%	100.00%	-
DY	1.11	0.98	2.01	1.14	1.35	0.98	0.92	3.17%
YoY %	13.27%	-51.24%	76.32%	-15.56%	37.76%	6.52%	-	-
Horiz. %	120.65%	106.52%	218.48%	123.91%	146.74%	106.52%	100.00%	-
P/NAPS	3.04	3.59	4.68	5.23	5.13	4.96	6.61	-12.13%
YoY %	-15.32%	-23.29%	-10.52%	1.95%	3.43%	-24.96%	-	-
Horiz. %	45.99%	54.31%	70.80%	79.12%	77.61%	75.04%	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