[BAUTO] YoY TTM Result on 31-Jan-2018 [#3]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

12-Mar-2018

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

31-Jan-2018 [#3]

Profit Trend

QoQ- 17.13%

YoY- -29.21%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
TTM Result
Revenue	1,946,078	1,997,953	2,524,438	1,776,364	1,840,182	2,001,874	1,800,509	1.30%
YoY %	-2.60%	-20.86%	42.11%	-3.47%	-8.08%	11.18%	-	-
Horiz. %	108.08%	110.97%	140.21%	98.66%	102.20%	111.18%	100.00%	-
PBT	92,422	206,180	338,320	156,203	217,199	282,706	288,082	-17.24%
YoY %	-55.17%	-39.06%	116.59%	-28.08%	-23.17%	-1.87%	-	-
Horiz. %	32.08%	71.57%	117.44%	54.22%	75.39%	98.13%	100.00%	-
Tax	-24,677	-44,529	-72,326	-37,594	-53,609	-70,777	-73,431	-16.60%
YoY %	44.58%	38.43%	-92.39%	29.87%	24.26%	3.61%	-	-
Horiz. %	33.61%	60.64%	98.50%	51.20%	73.01%	96.39%	100.00%	-
NP	67,745	161,651	265,994	118,609	163,590	211,929	214,651	-17.47%
YoY %	-58.09%	-39.23%	124.26%	-27.50%	-22.81%	-1.27%	-	-
Horiz. %	31.56%	75.31%	123.92%	55.26%	76.21%	98.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	69,576	158,110	262,395	105,091	148,461	201,658	208,249	-16.68%
YoY %	-56.00%	-39.74%	149.68%	-29.21%	-26.38%	-3.16%	-	-
Horiz. %	33.41%	75.92%	126.00%	50.46%	71.29%	96.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.70%	21.60%	21.38%	24.07%	24.68%	25.04%	25.49%	-
YoY %	23.61%	1.03%	-11.18%	-2.47%	-1.44%	-1.77%	-	-
Horiz. %	104.75%	84.74%	83.88%	94.43%	96.82%	98.23%	100.00%	-
Total Cost	1,878,333	1,836,302	2,258,444	1,657,755	1,676,592	1,789,945	1,585,858	2.85%
YoY %	2.29%	-18.69%	36.24%	-1.12%	-6.33%	12.87%	-	-
Horiz. %	118.44%	115.79%	142.41%	104.53%	105.72%	112.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	516,480	478,277	555,926	445,792	455,672	504,617	446,021	2.47%
YoY %	7.99%	-13.97%	24.71%	-2.17%	-9.70%	13.14%	-	-
Horiz. %	115.80%	107.23%	124.64%	99.95%	102.16%	113.14%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Dividend
Div	37,758	208,259	182,519	98,539	211,876	127,437	97,753	-14.64%
YoY %	-81.87%	14.10%	85.23%	-53.49%	66.26%	30.37%	-	-
Horiz. %	38.63%	213.05%	186.71%	100.80%	216.75%	130.37%	100.00%	-
Div Payout %	54.27%	131.72%	69.56%	93.77%	142.72%	63.19%	46.94%	-
YoY %	-58.80%	89.36%	-25.82%	-34.30%	125.86%	34.62%	-	-
Horiz. %	115.62%	280.61%	148.19%	199.77%	304.05%	134.62%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Equity
Net Worth	516,480	478,277	555,926	445,792	455,672	504,617	446,021	2.47%
YoY %	7.99%	-13.97%	24.71%	-2.17%	-9.70%	13.14%	-	-
Horiz. %	115.80%	107.23%	124.64%	99.95%	102.16%	113.14%	100.00%	-
NOSH	1,163,927	1,163,538	1,162,973	1,160,383	1,146,347	1,142,444	810,505	6.21%
YoY %	0.03%	0.05%	0.22%	1.22%	0.34%	40.95%	-	-
Horiz. %	143.61%	143.56%	143.49%	143.17%	141.44%	140.95%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Ratio Analysis
NP Margin	3.48%	8.09%	10.54%	6.68%	8.89%	10.59%	11.92%	-
YoY %	-56.98%	-23.24%	57.78%	-24.86%	-16.05%	-11.16%	-	-
Horiz. %	29.19%	67.87%	88.42%	56.04%	74.58%	88.84%	100.00%	-
ROE	13.47%	33.06%	47.20%	23.57%	32.58%	39.96%	46.69%	-
YoY %	-59.26%	-29.96%	100.25%	-27.66%	-18.47%	-14.41%	-	-
Horiz. %	28.85%	70.81%	101.09%	50.48%	69.78%	85.59%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Per Share
RPS	167.56	172.03	217.51	153.81	160.53	175.23	222.15	-4.58%
YoY %	-2.60%	-20.91%	41.41%	-4.19%	-8.39%	-21.12%	-	-
Horiz. %	75.43%	77.44%	97.91%	69.24%	72.26%	78.88%	100.00%	-
EPS	5.99	13.61	22.61	9.10	12.95	17.65	25.69	-21.52%
YoY %	-55.99%	-39.81%	148.46%	-29.73%	-26.63%	-31.30%	-	-
Horiz. %	23.32%	52.98%	88.01%	35.42%	50.41%	68.70%	100.00%	-
DPS	3.25	17.95	15.75	8.55	18.50	11.15	12.10	-19.65%
YoY %	-81.89%	13.97%	84.21%	-53.78%	65.92%	-7.85%	-	-
Horiz. %	26.86%	148.35%	130.17%	70.66%	152.89%	92.15%	100.00%	-
NAPS	0.4447	0.4118	0.479	0.386	0.3975	0.4417	0.5503	-3.48%
YoY %	7.99%	-14.03%	24.09%	-2.89%	-10.01%	-19.73%	-	-
Horiz. %	80.81%	74.83%	87.04%	70.14%	72.23%	80.27%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,160,383
RPS	166.02	170.45	215.36	151.54	156.99	170.78	153.60	1.30%
YoY %	-2.60%	-20.85%	42.11%	-3.47%	-8.07%	11.18%	-	-
Horiz. %	108.09%	110.97%	140.21%	98.66%	102.21%	111.18%	100.00%	-
EPS	5.94	13.49	22.39	8.97	12.67	17.20	17.77	-16.67%
YoY %	-55.97%	-39.75%	149.61%	-29.20%	-26.34%	-3.21%	-	-
Horiz. %	33.43%	75.91%	126.00%	50.48%	71.30%	96.79%	100.00%	-
DPS	3.22	17.77	15.57	8.41	18.08	10.87	8.34	-14.65%
YoY %	-81.88%	14.13%	85.14%	-53.48%	66.33%	30.34%	-	-
Horiz. %	38.61%	213.07%	186.69%	100.84%	216.79%	130.34%	100.00%	-
NAPS	0.4406	0.408	0.4743	0.3803	0.3887	0.4305	0.3805	2.47%
YoY %	7.99%	-13.98%	24.72%	-2.16%	-9.71%	13.14%	-	-
Horiz. %	115.80%	107.23%	124.65%	99.95%	102.16%	113.14%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/21	31/01/20	31/01/19	30/01/18	31/01/17	29/01/16	30/01/15	-
Price	1.36	1.85	2.19	2.24	2.10	2.17	3.31	-
P/RPS	0.81	1.08	1.01	1.46	1.31	1.24	1.49	-9.65%
YoY %	-25.00%	6.93%	-30.82%	11.45%	5.65%	-16.78%	-	-
Horiz. %	54.36%	72.48%	67.79%	97.99%	87.92%	83.22%	100.00%	-
P/EPS	22.70	13.59	9.69	24.62	16.22	12.29	12.88	9.89%
YoY %	67.03%	40.25%	-60.64%	51.79%	31.98%	-4.58%	-	-
Horiz. %	176.24%	105.51%	75.23%	191.15%	125.93%	95.42%	100.00%	-
EY	4.40	7.36	10.32	4.06	6.17	8.13	7.76	-9.01%
YoY %	-40.22%	-28.68%	154.19%	-34.20%	-24.11%	4.77%	-	-
Horiz. %	56.70%	94.85%	132.99%	52.32%	79.51%	104.77%	100.00%	-
DY	2.39	9.70	7.19	3.82	8.81	5.14	3.66	-6.85%
YoY %	-75.36%	34.91%	88.22%	-56.64%	71.40%	40.44%	-	-
Horiz. %	65.30%	265.03%	196.45%	104.37%	240.71%	140.44%	100.00%	-
P/NAPS	3.06	4.49	4.57	5.80	5.28	4.91	6.01	-10.63%
YoY %	-31.85%	-1.75%	-21.21%	9.85%	7.54%	-18.30%	-	-
Horiz. %	50.92%	74.71%	76.04%	96.51%	87.85%	81.70%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Price Multiplier on Announcement Date
Date	10/03/21	16/03/20	13/03/19	12/03/18	14/03/17	11/03/16	09/03/15	-
Price	1.35	1.48	2.24	2.02	2.04	2.19	3.64	-
P/RPS	0.81	0.86	1.03	1.31	1.27	1.25	1.64	-11.08%
YoY %	-5.81%	-16.50%	-21.37%	3.15%	1.60%	-23.78%	-	-
Horiz. %	49.39%	52.44%	62.80%	79.88%	77.44%	76.22%	100.00%	-
P/EPS	22.54	10.87	9.91	22.20	15.75	12.41	14.17	8.03%
YoY %	107.36%	9.69%	-55.36%	40.95%	26.91%	-12.42%	-	-
Horiz. %	159.07%	76.71%	69.94%	156.67%	111.15%	87.58%	100.00%	-
EY	4.44	9.20	10.09	4.50	6.35	8.06	7.06	-7.43%
YoY %	-51.74%	-8.82%	124.22%	-29.13%	-21.22%	14.16%	-	-
Horiz. %	62.89%	130.31%	142.92%	63.74%	89.94%	114.16%	100.00%	-
DY	2.41	12.13	7.03	4.23	9.07	5.09	3.32	-5.19%
YoY %	-80.13%	72.55%	66.19%	-53.36%	78.19%	53.31%	-	-
Horiz. %	72.59%	365.36%	211.75%	127.41%	273.19%	153.31%	100.00%	-
P/NAPS	3.04	3.59	4.68	5.23	5.13	4.96	6.61	-12.13%
YoY %	-15.32%	-23.29%	-10.52%	1.95%	3.43%	-24.96%	-	-
Horiz. %	45.99%	54.31%	70.80%	79.12%	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