[BAUTO] YoY Quarter Result on 31-Oct-2017 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
08-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- 9.87%
YoY- -27.51%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 599,844 457,169 690,318 471,707 473,171 542,406 508,822 2.77%
PBT 33,900 29,188 94,584 34,604 46,386 73,700 81,033 -13.50%
Tax -9,367 -7,580 -19,965 -9,100 -11,254 -17,840 -21,405 -12.85%
NP 24,533 21,608 74,619 25,504 35,132 55,860 59,628 -13.74%
-
NP to SH 24,790 20,388 73,917 22,201 30,627 53,063 57,522 -13.07%
-
Tax Rate 27.63% 25.97% 21.11% 26.30% 24.26% 24.21% 26.42% -
Total Cost 575,311 435,561 615,699 446,203 438,039 486,546 449,194 4.20%
-
Net Worth 499,833 482,361 515,793 427,915 457,569 491,459 418,488 3.00%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 14,526 31,856 43,544 18,404 31,544 28,467 26,256 -9.38%
Div Payout % 58.60% 156.25% 58.91% 82.90% 103.00% 53.65% 45.65% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 499,833 482,361 515,793 427,915 457,569 491,459 418,488 3.00%
NOSH 1,163,549 1,158,409 1,162,374 1,150,310 1,147,078 1,138,691 807,893 6.26%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 4.09% 4.73% 10.81% 5.41% 7.42% 10.30% 11.72% -
ROE 4.96% 4.23% 14.33% 5.19% 6.69% 10.80% 13.75% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 51.62 39.47 59.45 41.01 41.25 47.63 62.98 -3.25%
EPS 2.13 1.76 6.36 1.93 2.67 4.66 7.12 -18.20%
DPS 1.25 2.75 3.75 1.60 2.75 2.50 3.25 -14.70%
NAPS 0.4301 0.4164 0.4442 0.372 0.3989 0.4316 0.518 -3.04%
Adjusted Per Share Value based on latest NOSH - 1,150,310
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 51.17 39.00 58.89 40.24 40.37 46.27 43.41 2.77%
EPS 2.11 1.74 6.31 1.89 2.61 4.53 4.91 -13.11%
DPS 1.24 2.72 3.71 1.57 2.69 2.43 2.24 -9.37%
NAPS 0.4264 0.4115 0.44 0.3651 0.3904 0.4193 0.357 3.00%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 1.16 2.28 1.90 2.04 2.28 2.10 3.51 -
P/RPS 2.25 5.78 3.20 4.97 5.53 4.41 5.57 -14.01%
P/EPS 54.38 129.55 29.85 105.70 85.39 45.06 49.30 1.64%
EY 1.84 0.77 3.35 0.95 1.17 2.22 2.03 -1.62%
DY 1.08 1.21 1.97 0.78 1.21 1.19 0.93 2.52%
P/NAPS 2.70 5.48 4.28 5.48 5.72 4.87 6.78 -14.21%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 10/12/20 10/12/19 12/12/18 08/12/17 08/12/16 10/12/15 08/12/14 -
Price 1.50 2.15 2.12 2.16 2.12 2.12 3.31 -
P/RPS 2.91 5.45 3.57 5.27 5.14 4.45 5.26 -9.38%
P/EPS 70.32 122.16 33.30 111.92 79.40 45.49 46.49 7.13%
EY 1.42 0.82 3.00 0.89 1.26 2.20 2.15 -6.67%
DY 0.83 1.28 1.77 0.74 1.30 1.18 0.98 -2.72%
P/NAPS 3.49 5.16 4.77 5.81 5.31 4.91 6.39 -9.58%

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