[BAUTO] YoY TTM Result on 31-Jan-2017 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
14-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- -9.74%
YoY- -26.38%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 1,997,953 2,524,438 1,776,364 1,840,182 2,001,874 1,800,509 1,462,139 5.33%
PBT 206,180 338,320 156,203 217,199 282,706 288,082 149,009 5.55%
Tax -44,529 -72,326 -37,594 -53,609 -70,777 -73,431 -37,570 2.87%
NP 161,651 265,994 118,609 163,590 211,929 214,651 111,439 6.39%
-
NP to SH 158,110 262,395 105,091 148,461 201,658 208,249 107,592 6.62%
-
Tax Rate 21.60% 21.38% 24.07% 24.68% 25.04% 25.49% 25.21% -
Total Cost 1,836,302 2,258,444 1,657,755 1,676,592 1,789,945 1,585,858 1,350,700 5.24%
-
Net Worth 478,277 555,926 445,792 455,672 504,617 446,021 287,647 8.83%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 208,259 182,519 98,539 211,876 127,437 97,753 12,610 59.54%
Div Payout % 131.72% 69.56% 93.77% 142.72% 63.19% 46.94% 11.72% -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 478,277 555,926 445,792 455,672 504,617 446,021 287,647 8.83%
NOSH 1,163,538 1,162,973 1,160,383 1,146,347 1,142,444 810,505 787,860 6.71%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 8.09% 10.54% 6.68% 8.89% 10.59% 11.92% 7.62% -
ROE 33.06% 47.20% 23.57% 32.58% 39.96% 46.69% 37.40% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 172.03 217.51 153.81 160.53 175.23 222.15 185.58 -1.25%
EPS 13.61 22.61 9.10 12.95 17.65 25.69 13.66 -0.06%
DPS 17.95 15.75 8.55 18.50 11.15 12.10 1.60 49.59%
NAPS 0.4118 0.479 0.386 0.3975 0.4417 0.5503 0.3651 2.02%
Adjusted Per Share Value based on latest NOSH - 1,146,347
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 170.45 215.36 151.54 156.99 170.78 153.60 124.74 5.33%
EPS 13.49 22.39 8.97 12.67 17.20 17.77 9.18 6.62%
DPS 17.77 15.57 8.41 18.08 10.87 8.34 1.08 59.44%
NAPS 0.408 0.4743 0.3803 0.3887 0.4305 0.3805 0.2454 8.83%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 1.85 2.19 2.24 2.10 2.17 3.31 1.93 -
P/RPS 1.08 1.01 1.46 1.31 1.24 1.49 1.04 0.63%
P/EPS 13.59 9.69 24.62 16.22 12.29 12.88 14.13 -0.64%
EY 7.36 10.32 4.06 6.17 8.13 7.76 7.08 0.64%
DY 9.70 7.19 3.82 8.81 5.14 3.66 0.83 50.61%
P/NAPS 4.49 4.57 5.80 5.28 4.91 6.01 5.29 -2.69%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 16/03/20 13/03/19 12/03/18 14/03/17 11/03/16 09/03/15 - -
Price 1.48 2.24 2.02 2.04 2.19 3.64 0.00 -
P/RPS 0.86 1.03 1.31 1.27 1.25 1.64 0.00 -
P/EPS 10.87 9.91 22.20 15.75 12.41 14.17 0.00 -
EY 9.20 10.09 4.50 6.35 8.06 7.06 0.00 -
DY 12.13 7.03 4.23 9.07 5.09 3.32 0.00 -
P/NAPS 3.59 4.68 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