[BAUTO] YoY TTM Result on 30-Apr-2015 [#4]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

11-Jun-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2015

Quarter

30-Apr-2015 [#4]

Profit Trend

QoQ- 3.44%

YoY- 62.75%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
TTM Result
Revenue	1,992,926	1,659,502	2,112,243	1,829,877	1,448,873	8.29%
YoY %	20.09%	-21.43%	15.43%	26.30%	-	-
Horiz. %	137.55%	114.54%	145.79%	126.30%	100.00%	-
PBT	197,234	176,570	278,731	300,916	181,583	2.08%
YoY %	11.70%	-36.65%	-7.37%	65.72%	-	-
Horiz. %	108.62%	97.24%	153.50%	165.72%	100.00%	-
Tax	-46,116	-43,110	-68,032	-78,395	-45,860	0.13%
YoY %	-6.97%	36.63%	13.22%	-70.94%	-	-
Horiz. %	100.56%	94.00%	148.35%	170.94%	100.00%	-
NP	151,118	133,460	210,699	222,521	135,723	2.72%
YoY %	13.23%	-36.66%	-5.31%	63.95%	-	-
Horiz. %	111.34%	98.33%	155.24%	163.95%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	140,067	119,054	198,012	215,410	132,359	1.42%
YoY %	17.65%	-39.88%	-8.08%	62.75%	-	-
Horiz. %	105.82%	89.95%	149.60%	162.75%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	23.38%	24.42%	24.41%	26.05%	25.26%	-
YoY %	-4.26%	0.04%	-6.30%	3.13%	-	-
Horiz. %	92.56%	96.67%	96.63%	103.13%	100.00%	-
Total Cost	1,841,808	1,526,042	1,901,544	1,607,356	1,313,150	8.81%
YoY %	20.69%	-19.75%	18.30%	22.40%	-	-
Horiz. %	140.26%	116.21%	144.81%	122.40%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	474,896	444,335	531,287	476,164	344,939	8.31%
YoY %	6.88%	-16.37%	11.58%	38.04%	-	-
Horiz. %	137.68%	128.82%	154.02%	138.04%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Dividend
Div	120,019	133,674	193,127	118,314	40,812	30.92%
YoY %	-10.22%	-30.78%	63.23%	189.90%	-	-
Horiz. %	294.08%	327.54%	473.21%	289.90%	100.00%	-
Div Payout %	85.69%	112.28%	97.53%	54.93%	30.83%	-
YoY %	-23.68%	15.12%	77.55%	78.17%	-	-
Horiz. %	277.94%	364.19%	316.35%	178.17%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Equity
Net Worth	474,896	444,335	531,287	476,164	344,939	8.31%
YoY %	6.88%	-16.37%	11.58%	38.04%	-	-
Horiz. %	137.68%	128.82%	154.02%	138.04%	100.00%	-
NOSH	1,161,425	1,150,829	1,144,523	812,705	805,745	9.56%
YoY %	0.92%	0.55%	40.83%	0.86%	-	-
Horiz. %	144.14%	142.83%	142.05%	100.86%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Ratio Analysis
NP Margin	7.58%	8.04%	9.98%	12.16%	9.37%	-
YoY %	-5.72%	-19.44%	-17.93%	29.78%	-	-
Horiz. %	80.90%	85.81%	106.51%	129.78%	100.00%	-
ROE	29.49%	26.79%	37.27%	45.24%	38.37%	-
YoY %	10.08%	-28.12%	-17.62%	17.90%	-	-
Horiz. %	76.86%	69.82%	97.13%	117.90%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Per Share
RPS	172.60	144.20	184.55	225.16	179.82	-1.01%
YoY %	19.69%	-21.86%	-18.04%	25.21%	-	-
Horiz. %	95.98%	80.19%	102.63%	125.21%	100.00%	-
EPS	12.13	10.35	17.30	26.51	16.43	-7.30%
YoY %	17.20%	-40.17%	-34.74%	61.35%	-	-
Horiz. %	73.83%	62.99%	105.30%	161.35%	100.00%	-
DPS	10.40	11.65	16.90	14.60	5.07	19.66%
YoY %	-10.73%	-31.07%	15.75%	187.97%	-	-
Horiz. %	205.13%	229.78%	333.33%	287.97%	100.00%	-
NAPS	0.4113	0.3861	0.4642	0.5859	0.4281	-0.99%
YoY %	6.53%	-16.82%	-20.77%	36.86%	-	-
Horiz. %	96.08%	90.19%	108.43%	136.86%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Adjusted Per Share Value based on latest NOSH - 812,705
RPS	170.02	141.57	180.20	156.11	123.61	8.28%
YoY %	20.10%	-21.44%	15.43%	26.29%	-	-
Horiz. %	137.55%	114.53%	145.78%	126.29%	100.00%	-
EPS	11.95	10.16	16.89	18.38	11.29	1.42%
YoY %	17.62%	-39.85%	-8.11%	62.80%	-	-
Horiz. %	105.85%	89.99%	149.60%	162.80%	100.00%	-
DPS	10.24	11.40	16.48	10.09	3.48	30.94%
YoY %	-10.18%	-30.83%	63.33%	189.94%	-	-
Horiz. %	294.25%	327.59%	473.56%	289.94%	100.00%	-
NAPS	0.4051	0.3791	0.4532	0.4062	0.2943	8.31%
YoY %	6.86%	-16.35%	11.57%	38.02%	-	-
Horiz. %	137.65%	128.81%	153.99%	138.02%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/18	28/04/17	29/04/16	30/04/15	30/04/14	-
Price	2.22	2.15	2.20	4.04	2.08	-
P/RPS	1.29	1.49	1.19	1.79	1.16	2.68%
YoY %	-13.42%	25.21%	-33.52%	54.31%	-	-
Horiz. %	111.21%	128.45%	102.59%	154.31%	100.00%	-
P/EPS	18.30	20.78	12.72	15.24	12.66	9.64%
YoY %	-11.93%	63.36%	-16.54%	20.38%	-	-
Horiz. %	144.55%	164.14%	100.47%	120.38%	100.00%	-
EY	5.46	4.81	7.86	6.56	7.90	-8.81%
YoY %	13.51%	-38.80%	19.82%	-16.96%	-	-
Horiz. %	69.11%	60.89%	99.49%	83.04%	100.00%	-
DY	4.68	5.42	7.68	3.61	2.44	17.66%
YoY %	-13.65%	-29.43%	112.74%	47.95%	-	-
Horiz. %	191.80%	222.13%	314.75%	147.95%	100.00%	-
P/NAPS	5.40	5.57	4.74	6.90	4.86	2.66%
YoY %	-3.05%	17.51%	-31.30%	41.98%	-	-
Horiz. %	111.11%	114.61%	97.53%	141.98%	100.00%	-

	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Price Multiplier on Announcement Date
Date	12/06/18	13/06/17	13/06/16	11/06/15	-	-
Price	2.33	2.02	2.28	3.55	0.00	-
P/RPS	1.35	1.40	1.24	1.58	0.00	-
YoY %	-3.57%	12.90%	-21.52%	0.00%	-	-
Horiz. %	85.44%	88.61%	78.48%	100.00%	-	-
P/EPS	19.21	19.53	13.18	13.39	0.00	-
YoY %	-1.64%	48.18%	-1.57%	0.00%	-	-
Horiz. %	143.47%	145.86%	98.43%	100.00%	-	-
EY	5.21	5.12	7.59	7.47	0.00	-
YoY %	1.76%	-32.54%	1.61%	0.00%	-	-
Horiz. %	69.75%	68.54%	101.61%	100.00%	-	-
DY	4.46	5.77	7.41	4.11	0.00	-
YoY %	-22.70%	-22.13%	80.29%	0.00%	-	-
Horiz. %	108.52%	140.39%	180.29%	100.00%	-	-
P/NAPS	5.66	5.23	4.91	6.06	0.00	-
YoY %	8.22%	6.52%	-18.98%	0.00%	-	-
Horiz. %	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