[BAUTO] YoY TTM Result on 31-Jan-2014 [#3]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

10-Mar-2014

Admission Sponsor

Sponsor

Financial Year

30-Apr-2014

Quarter

31-Jan-2014 [#3]

Profit Trend

QoQ- 28.94%

YoY--%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
TTM Result
Revenue	1,840,182	2,001,874	1,800,509	1,462,139	7.95%
YoY %	-8.08%	11.18%	23.14%	-	-
Horiz. %	125.86%	136.91%	123.14%	100.00%	-
PBT	217,199	282,706	288,082	149,009	13.37%
YoY %	-23.17%	-1.87%	93.33%	-	-
Horiz. %	145.76%	189.72%	193.33%	100.00%	-
Tax	-53,609	-70,777	-73,431	-37,570	12.56%
YoY %	24.26%	3.61%	-95.45%	-	-
Horiz. %	142.69%	188.39%	195.45%	100.00%	-
NP	163,590	211,929	214,651	111,439	13.63%
YoY %	-22.81%	-1.27%	92.62%	-	-
Horiz. %	146.80%	190.17%	192.62%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	148,461	201,658	208,249	107,592	11.31%
YoY %	-26.38%	-3.16%	93.55%	-	-
Horiz. %	137.99%	187.43%	193.55%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	24.68%	25.04%	25.49%	25.21%	-
YoY %	-1.44%	-1.77%	1.11%	-	-
Horiz. %	97.90%	99.33%	101.11%	100.00%	-
Total Cost	1,676,592	1,789,945	1,585,858	1,350,700	7.46%
YoY %	-6.33%	12.87%	17.41%	-	-
Horiz. %	124.13%	132.52%	117.41%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	455,672	504,617	446,021	287,647	16.55%
YoY %	-9.70%	13.14%	55.06%	-	-
Horiz. %	158.41%	175.43%	155.06%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Dividend
Div	211,876	127,437	97,753	12,610	155.90%
YoY %	66.26%	30.37%	675.20%	-	-
Horiz. %	1,680.22%	1,010.60%	775.20%	100.00%	-
Div Payout %	142.72%	63.19%	46.94%	11.72%	-
YoY %	125.86%	34.62%	300.51%	-	-
Horiz. %	1,217.75%	539.16%	400.51%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Equity
Net Worth	455,672	504,617	446,021	287,647	16.55%
YoY %	-9.70%	13.14%	55.06%	-	-
Horiz. %	158.41%	175.43%	155.06%	100.00%	-
NOSH	1,146,347	1,142,444	810,505	787,860	13.30%
YoY %	0.34%	40.95%	2.87%	-	-
Horiz. %	145.50%	145.01%	102.87%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Ratio Analysis
NP Margin	8.89%	10.59%	11.92%	7.62%	-
YoY %	-16.05%	-11.16%	56.43%	-	-
Horiz. %	116.67%	138.98%	156.43%	100.00%	-
ROE	32.58%	39.96%	46.69%	37.40%	-
YoY %	-18.47%	-14.41%	24.84%	-	-
Horiz. %	87.11%	106.84%	124.84%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Per Share
RPS	160.53	175.23	222.15	185.58	-4.71%
YoY %	-8.39%	-21.12%	19.71%	-	-
Horiz. %	86.50%	94.42%	119.71%	100.00%	-
EPS	12.95	17.65	25.69	13.66	-1.76%
YoY %	-26.63%	-31.30%	88.07%	-	-
Horiz. %	94.80%	129.21%	188.07%	100.00%	-
DPS	18.50	11.15	12.10	1.60	125.95%
YoY %	65.92%	-7.85%	656.25%	-	-
Horiz. %	1,156.25%	696.88%	756.25%	100.00%	-
NAPS	0.3975	0.4417	0.5503	0.3651	2.87%
YoY %	-10.01%	-19.73%	50.73%	-	-
Horiz. %	108.87%	120.98%	150.73%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Adjusted Per Share Value based on latest NOSH - 787,860
RPS	156.99	170.78	153.60	124.74	7.95%
YoY %	-8.07%	11.18%	23.14%	-	-
Horiz. %	125.85%	136.91%	123.14%	100.00%	-
EPS	12.67	17.20	17.77	9.18	11.32%
YoY %	-26.34%	-3.21%	93.57%	-	-
Horiz. %	138.02%	187.36%	193.57%	100.00%	-
DPS	18.08	10.87	8.34	1.08	155.59%
YoY %	66.33%	30.34%	672.22%	-	-
Horiz. %	1,674.07%	1,006.48%	772.22%	100.00%	-
NAPS	0.3887	0.4305	0.3805	0.2454	16.55%
YoY %	-9.71%	13.14%	55.05%	-	-
Horiz. %	158.39%	175.43%	155.05%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/17	29/01/16	30/01/15	30/01/14	-
Price	2.10	2.17	3.31	1.93	-
P/RPS	1.31	1.24	1.49	1.04	7.98%
YoY %	5.65%	-16.78%	43.27%	-	-
Horiz. %	125.96%	119.23%	143.27%	100.00%	-
P/EPS	16.22	12.29	12.88	14.13	4.70%
YoY %	31.98%	-4.58%	-8.85%	-	-
Horiz. %	114.79%	86.98%	91.15%	100.00%	-
EY	6.17	8.13	7.76	7.08	-4.47%
YoY %	-24.11%	4.77%	9.60%	-	-
Horiz. %	87.15%	114.83%	109.60%	100.00%	-
DY	8.81	5.14	3.66	0.83	119.61%
YoY %	71.40%	40.44%	340.96%	-	-
Horiz. %	1,061.45%	619.28%	440.96%	100.00%	-
P/NAPS	5.28	4.91	6.01	5.29	-0.06%
YoY %	7.54%	-18.30%	13.61%	-	-
Horiz. %	99.81%	92.82%	113.61%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Price Multiplier on Announcement Date
Date	14/03/17	11/03/16	09/03/15	-	-
Price	2.04	2.19	3.64	0.00	-
P/RPS	1.27	1.25	1.64	0.00	-
YoY %	1.60%	-23.78%	0.00%	-	-
Horiz. %	77.44%	76.22%	100.00%	-	-
P/EPS	15.75	12.41	14.17	0.00	-
YoY %	26.91%	-12.42%	0.00%	-	-
Horiz. %	111.15%	87.58%	100.00%	-	-
EY	6.35	8.06	7.06	0.00	-
YoY %	-21.22%	14.16%	0.00%	-	-
Horiz. %	89.94%	114.16%	100.00%	-	-
DY	9.07	5.09	3.32	0.00	-
YoY %	78.19%	53.31%	0.00%	-	-
Horiz. %	273.19%	153.31%	100.00%	-	-
P/NAPS	5.13	4.96	6.61	0.00	-
YoY %	3.43%	-24.96%	0.00%	-	-
Horiz. %	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