[BAUTO] YoY TTM Result on 31-Jul-2015 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
10-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- -1.81%
YoY- 30.26%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 2,087,094 1,557,114 2,093,314 1,834,471 1,528,409 1,278,491 10.29%
PBT 232,755 149,720 263,765 297,987 221,899 86,905 21.76%
Tax -53,202 -37,351 -63,847 -77,833 -55,641 -21,275 20.10%
NP 179,553 112,369 199,918 220,154 166,258 65,630 22.28%
-
NP to SH 170,138 98,150 186,920 211,512 162,373 63,703 21.69%
-
Tax Rate 22.86% 24.95% 24.21% 26.12% 25.07% 24.48% -
Total Cost 1,907,541 1,444,745 1,893,396 1,614,317 1,362,151 1,212,861 9.47%
-
Net Worth 474,137 427,002 457,030 460,936 374,383 0 -
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 131,715 116,640 201,836 127,816 56,956 - -
Div Payout % 77.42% 118.84% 107.98% 60.43% 35.08% - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 474,137 427,002 457,030 460,936 374,383 0 -
NOSH 1,162,008 1,154,685 1,145,153 1,139,803 807,208 720,635 10.02%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 8.60% 7.22% 9.55% 12.00% 10.88% 5.13% -
ROE 35.88% 22.99% 40.90% 45.89% 43.37% 0.00% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 179.82 134.85 182.80 160.95 189.34 177.41 0.27%
EPS 14.66 8.50 16.32 18.56 20.12 8.84 10.64%
DPS 11.40 10.15 17.65 11.21 7.06 0.00 -
NAPS 0.4085 0.3698 0.3991 0.4044 0.4638 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,139,803
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 178.05 132.84 178.58 156.50 130.39 109.07 10.29%
EPS 14.51 8.37 15.95 18.04 13.85 5.43 21.71%
DPS 11.24 9.95 17.22 10.90 4.86 0.00 -
NAPS 0.4045 0.3643 0.3899 0.3932 0.3194 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 - -
Price 2.18 1.96 2.34 2.60 2.58 0.00 -
P/RPS 1.21 1.45 1.28 1.62 1.36 0.00 -
P/EPS 14.87 23.06 14.34 14.01 12.83 0.00 -
EY 6.72 4.34 6.98 7.14 7.80 0.00 -
DY 5.23 5.18 7.54 4.31 2.73 0.00 -
P/NAPS 5.34 5.30 5.86 6.43 5.56 0.00 -
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 13/09/18 11/09/17 08/09/16 10/09/15 08/09/14 - -
Price 2.07 2.14 2.25 2.13 2.90 0.00 -
P/RPS 1.15 1.59 1.23 1.32 1.53 0.00 -
P/EPS 14.12 25.18 13.78 11.48 14.42 0.00 -
EY 7.08 3.97 7.25 8.71 6.94 0.00 -
DY 5.51 4.74 7.84 5.26 2.43 0.00 -
P/NAPS 5.07 5.79 5.64 5.27 6.25 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