[BAUTO] YoY TTM Result on 31-Jan-2015 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
09-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 8.3%
YoY- 93.55%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 1,776,364 1,840,182 2,001,874 1,800,509 1,462,139 4.98%
PBT 156,203 217,199 282,706 288,082 149,009 1.18%
Tax -37,594 -53,609 -70,777 -73,431 -37,570 0.01%
NP 118,609 163,590 211,929 214,651 111,439 1.57%
-
NP to SH 105,091 148,461 201,658 208,249 107,592 -0.58%
-
Tax Rate 24.07% 24.68% 25.04% 25.49% 25.21% -
Total Cost 1,657,755 1,676,592 1,789,945 1,585,858 1,350,700 5.25%
-
Net Worth 445,792 455,672 504,617 446,021 287,647 11.56%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 98,539 211,876 127,437 97,753 12,610 67.13%
Div Payout % 93.77% 142.72% 63.19% 46.94% 11.72% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 445,792 455,672 504,617 446,021 287,647 11.56%
NOSH 1,160,383 1,146,347 1,142,444 810,505 787,860 10.15%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 6.68% 8.89% 10.59% 11.92% 7.62% -
ROE 23.57% 32.58% 39.96% 46.69% 37.40% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 153.81 160.53 175.23 222.15 185.58 -4.58%
EPS 9.10 12.95 17.65 25.69 13.66 -9.65%
DPS 8.55 18.50 11.15 12.10 1.60 51.99%
NAPS 0.386 0.3975 0.4417 0.5503 0.3651 1.40%
Adjusted Per Share Value based on latest NOSH - 810,505
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 151.54 156.99 170.78 153.60 124.74 4.98%
EPS 8.97 12.67 17.20 17.77 9.18 -0.57%
DPS 8.41 18.08 10.87 8.34 1.08 66.99%
NAPS 0.3803 0.3887 0.4305 0.3805 0.2454 11.56%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 2.24 2.10 2.17 3.31 1.93 -
P/RPS 1.46 1.31 1.24 1.49 1.04 8.84%
P/EPS 24.62 16.22 12.29 12.88 14.13 14.88%
EY 4.06 6.17 8.13 7.76 7.08 -12.97%
DY 3.82 8.81 5.14 3.66 0.83 46.43%
P/NAPS 5.80 5.28 4.91 6.01 5.29 2.32%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 12/03/18 14/03/17 11/03/16 09/03/15 - -
Price 2.02 2.04 2.19 3.64 0.00 -
P/RPS 1.31 1.27 1.25 1.64 0.00 -
P/EPS 22.20 15.75 12.41 14.17 0.00 -
EY 4.50 6.35 8.06 7.06 0.00 -
DY 4.23 9.07 5.09 3.32 0.00 -
P/NAPS 5.23 5.13 4.96 6.61 0.00 -

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
Post a Comment