[BAUTO] YoY TTM Result on 30-Apr-2014 [#4]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

11-Jun-2014

Admission Sponsor

Sponsor

Financial Year

30-Apr-2014

Quarter

30-Apr-2014 [#4]

Profit Trend

QoQ- 23.02%

YoY--%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
TTM Result
Revenue	1,659,502	2,112,243	1,829,877	1,448,873	4.62%
YoY %	-21.43%	15.43%	26.30%	-	-
Horiz. %	114.54%	145.79%	126.30%	100.00%	-
PBT	176,570	278,731	300,916	181,583	-0.92%
YoY %	-36.65%	-7.37%	65.72%	-	-
Horiz. %	97.24%	153.50%	165.72%	100.00%	-
Tax	-43,110	-68,032	-78,395	-45,860	-2.03%
YoY %	36.63%	13.22%	-70.94%	-	-
Horiz. %	94.00%	148.35%	170.94%	100.00%	-
NP	133,460	210,699	222,521	135,723	-0.55%
YoY %	-36.66%	-5.31%	63.95%	-	-
Horiz. %	98.33%	155.24%	163.95%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	119,054	198,012	215,410	132,359	-3.46%
YoY %	-39.88%	-8.08%	62.75%	-	-
Horiz. %	89.95%	149.60%	162.75%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	24.42%	24.41%	26.05%	25.26%	-
YoY %	0.04%	-6.30%	3.13%	-	-
Horiz. %	96.67%	96.63%	103.13%	100.00%	-
Total Cost	1,526,042	1,901,544	1,607,356	1,313,150	5.13%
YoY %	-19.75%	18.30%	22.40%	-	-
Horiz. %	116.21%	144.81%	122.40%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	444,335	531,287	476,164	344,939	8.79%
YoY %	-16.37%	11.58%	38.04%	-	-
Horiz. %	128.82%	154.02%	138.04%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Dividend
Div	133,674	193,127	118,314	40,812	48.45%
YoY %	-30.78%	63.23%	189.90%	-	-
Horiz. %	327.54%	473.21%	289.90%	100.00%	-
Div Payout %	112.28%	97.53%	54.93%	30.83%	-
YoY %	15.12%	77.55%	78.17%	-	-
Horiz. %	364.19%	316.35%	178.17%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Equity
Net Worth	444,335	531,287	476,164	344,939	8.79%
YoY %	-16.37%	11.58%	38.04%	-	-
Horiz. %	128.82%	154.02%	138.04%	100.00%	-
NOSH	1,150,829	1,144,523	812,705	805,745	12.60%
YoY %	0.55%	40.83%	0.86%	-	-
Horiz. %	142.83%	142.05%	100.86%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Ratio Analysis
NP Margin	8.04%	9.98%	12.16%	9.37%	-
YoY %	-19.44%	-17.93%	29.78%	-	-
Horiz. %	85.81%	106.51%	129.78%	100.00%	-
ROE	26.79%	37.27%	45.24%	38.37%	-
YoY %	-28.12%	-17.62%	17.90%	-	-
Horiz. %	69.82%	97.13%	117.90%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Per Share
RPS	144.20	184.55	225.16	179.82	-7.08%
YoY %	-21.86%	-18.04%	25.21%	-	-
Horiz. %	80.19%	102.63%	125.21%	100.00%	-
EPS	10.35	17.30	26.51	16.43	-14.26%
YoY %	-40.17%	-34.74%	61.35%	-	-
Horiz. %	62.99%	105.30%	161.35%	100.00%	-
DPS	11.65	16.90	14.60	5.07	31.92%
YoY %	-31.07%	15.75%	187.97%	-	-
Horiz. %	229.78%	333.33%	287.97%	100.00%	-
NAPS	0.3861	0.4642	0.5859	0.4281	-3.38%
YoY %	-16.82%	-20.77%	36.86%	-	-
Horiz. %	90.19%	108.43%	136.86%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Adjusted Per Share Value based on latest NOSH - 805,745
RPS	141.57	180.20	156.11	123.61	4.62%
YoY %	-21.44%	15.43%	26.29%	-	-
Horiz. %	114.53%	145.78%	126.29%	100.00%	-
EPS	10.16	16.89	18.38	11.29	-3.45%
YoY %	-39.85%	-8.11%	62.80%	-	-
Horiz. %	89.99%	149.60%	162.80%	100.00%	-
DPS	11.40	16.48	10.09	3.48	48.46%
YoY %	-30.83%	63.33%	189.94%	-	-
Horiz. %	327.59%	473.56%	289.94%	100.00%	-
NAPS	0.3791	0.4532	0.4062	0.2943	8.79%
YoY %	-16.35%	11.57%	38.02%	-	-
Horiz. %	128.81%	153.99%	138.02%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/17	29/04/16	30/04/15	30/04/14	-
Price	2.15	2.20	4.04	2.08	-
P/RPS	1.49	1.19	1.79	1.16	8.69%
YoY %	25.21%	-33.52%	54.31%	-	-
Horiz. %	128.45%	102.59%	154.31%	100.00%	-
P/EPS	20.78	12.72	15.24	12.66	17.94%
YoY %	63.36%	-16.54%	20.38%	-	-
Horiz. %	164.14%	100.47%	120.38%	100.00%	-
EY	4.81	7.86	6.56	7.90	-15.23%
YoY %	-38.80%	19.82%	-16.96%	-	-
Horiz. %	60.89%	99.49%	83.04%	100.00%	-
DY	5.42	7.68	3.61	2.44	30.44%
YoY %	-29.43%	112.74%	47.95%	-	-
Horiz. %	222.13%	314.75%	147.95%	100.00%	-
P/NAPS	5.57	4.74	6.90	4.86	4.64%
YoY %	17.51%	-31.30%	41.98%	-	-
Horiz. %	114.61%	97.53%	141.98%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Price Multiplier on Announcement Date
Date	13/06/17	13/06/16	11/06/15	-	-
Price	2.02	2.28	3.55	0.00	-
P/RPS	1.40	1.24	1.58	0.00	-
YoY %	12.90%	-21.52%	0.00%	-	-
Horiz. %	88.61%	78.48%	100.00%	-	-
P/EPS	19.53	13.18	13.39	0.00	-
YoY %	48.18%	-1.57%	0.00%	-	-
Horiz. %	145.86%	98.43%	100.00%	-	-
EY	5.12	7.59	7.47	0.00	-
YoY %	-32.54%	1.61%	0.00%	-	-
Horiz. %	68.54%	101.61%	100.00%	-	-
DY	5.77	7.41	4.11	0.00	-
YoY %	-22.13%	80.29%	0.00%	-	-
Horiz. %	140.39%	180.29%	100.00%	-	-
P/NAPS	5.23	4.91	6.06	0.00	-
YoY %	6.52%	-18.98%	0.00%	-	-
Horiz. %	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