[BAUTO] YoY TTM Result on 31-Jul-2018 [#1]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

13-Sep-2018

Admission Sponsor

Sponsor

Financial Year

30-Apr-2019

Quarter

31-Jul-2018 [#1]

Profit Trend

QoQ- 21.47%

YoY- 73.34%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
TTM Result
Revenue	2,159,813	1,672,886	2,541,769	2,087,094	1,557,114	2,093,314	1,834,471	2.75%
YoY %	29.11%	-34.18%	21.79%	34.04%	-25.61%	14.11%	-	-
Horiz. %	117.73%	91.19%	138.56%	113.77%	84.88%	114.11%	100.00%	-
PBT	174,055	79,849	340,050	232,755	149,720	263,765	297,987	-8.56%
YoY %	117.98%	-76.52%	46.10%	55.46%	-43.24%	-11.48%	-	-
Horiz. %	58.41%	26.80%	114.12%	78.11%	50.24%	88.52%	100.00%	-
Tax	-40,743	-19,216	-72,148	-53,202	-37,351	-63,847	-77,833	-10.21%
YoY %	-112.03%	73.37%	-35.61%	-42.44%	41.50%	17.97%	-	-
Horiz. %	52.35%	24.69%	92.70%	68.35%	47.99%	82.03%	100.00%	-
NP	133,312	60,633	267,902	179,553	112,369	199,918	220,154	-8.01%
YoY %	119.87%	-77.37%	49.20%	59.79%	-43.79%	-9.19%	-	-
Horiz. %	60.55%	27.54%	121.69%	81.56%	51.04%	90.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	134,966	59,242	265,502	170,138	98,150	186,920	211,512	-7.20%
YoY %	127.82%	-77.69%	56.05%	73.34%	-47.49%	-11.63%	-	-
Horiz. %	63.81%	28.01%	125.53%	80.44%	46.40%	88.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.41%	24.07%	21.22%	22.86%	24.95%	24.21%	26.12%	-
YoY %	-2.74%	13.43%	-7.17%	-8.38%	3.06%	-7.31%	-	-
Horiz. %	89.62%	92.15%	81.24%	87.52%	95.52%	92.69%	100.00%	-
Total Cost	2,026,501	1,612,253	2,273,867	1,907,541	1,444,745	1,893,396	1,614,317	3.85%
YoY %	25.69%	-29.10%	19.20%	32.03%	-23.70%	17.29%	-	-
Horiz. %	125.53%	99.87%	140.86%	118.16%	89.50%	117.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	538,089	480,910	498,647	474,137	427,002	457,030	460,936	2.61%
YoY %	11.89%	-3.56%	5.17%	11.04%	-6.57%	-0.85%	-	-
Horiz. %	116.74%	104.33%	108.18%	102.86%	92.64%	99.15%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Dividend
Div	75,501	54,507	255,333	131,715	116,640	201,836	127,816	-8.39%
YoY %	38.52%	-78.65%	93.85%	12.92%	-42.21%	57.91%	-	-
Horiz. %	59.07%	42.64%	199.77%	103.05%	91.26%	157.91%	100.00%	-
Div Payout %	55.94%	92.01%	96.17%	77.42%	118.84%	107.98%	60.43%	-
YoY %	-39.20%	-4.33%	24.22%	-34.85%	10.06%	78.69%	-	-
Horiz. %	92.57%	152.26%	159.14%	128.12%	196.66%	178.69%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Equity
Net Worth	538,089	480,910	498,647	474,137	427,002	457,030	460,936	2.61%
YoY %	11.89%	-3.56%	5.17%	11.04%	-6.57%	-0.85%	-	-
Horiz. %	116.74%	104.33%	108.18%	102.86%	92.64%	99.15%	100.00%	-
NOSH	1,163,927	1,163,549	1,163,349	1,162,008	1,154,685	1,145,153	1,139,803	0.34%
YoY %	0.03%	0.02%	0.12%	0.63%	0.83%	0.47%	-	-
Horiz. %	102.12%	102.08%	102.07%	101.95%	101.31%	100.47%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Ratio Analysis
NP Margin	6.17%	3.62%	10.54%	8.60%	7.22%	9.55%	12.00%	-
YoY %	70.44%	-65.65%	22.56%	19.11%	-24.40%	-20.42%	-	-
Horiz. %	51.42%	30.17%	87.83%	71.67%	60.17%	79.58%	100.00%	-
ROE	25.08%	12.32%	53.24%	35.88%	22.99%	40.90%	45.89%	-
YoY %	103.57%	-76.86%	48.38%	56.07%	-43.79%	-10.87%	-	-
Horiz. %	54.65%	26.85%	116.02%	78.19%	50.10%	89.13%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Per Share
RPS	185.96	143.94	218.98	179.82	134.85	182.80	160.95	2.43%
YoY %	29.19%	-34.27%	21.78%	33.35%	-26.23%	13.58%	-	-
Horiz. %	115.54%	89.43%	136.05%	111.72%	83.78%	113.58%	100.00%	-
EPS	11.62	5.10	22.87	14.66	8.50	16.32	18.56	-7.50%
YoY %	127.84%	-77.70%	56.00%	72.47%	-47.92%	-12.07%	-	-
Horiz. %	62.61%	27.48%	123.22%	78.99%	45.80%	87.93%	100.00%	-
DPS	6.50	4.70	22.00	11.40	10.15	17.65	11.21	-8.67%
YoY %	38.30%	-78.64%	92.98%	12.32%	-42.49%	57.45%	-	-
Horiz. %	57.98%	41.93%	196.25%	101.69%	90.54%	157.45%	100.00%	-
NAPS	0.4633	0.4138	0.4296	0.4085	0.3698	0.3991	0.4044	2.28%
YoY %	11.96%	-3.68%	5.17%	10.47%	-7.34%	-1.31%	-	-
Horiz. %	114.56%	102.32%	106.23%	101.01%	91.44%	98.69%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,162,008
RPS	184.26	142.72	216.84	178.05	132.84	178.58	156.50	2.75%
YoY %	29.11%	-34.18%	21.79%	34.03%	-25.61%	14.11%	-	-
Horiz. %	117.74%	91.19%	138.56%	113.77%	84.88%	114.11%	100.00%	-
EPS	11.51	5.05	22.65	14.51	8.37	15.95	18.04	-7.20%
YoY %	127.92%	-77.70%	56.10%	73.36%	-47.52%	-11.59%	-	-
Horiz. %	63.80%	27.99%	125.55%	80.43%	46.40%	88.41%	100.00%	-
DPS	6.44	4.65	21.78	11.24	9.95	17.22	10.90	-8.38%
YoY %	38.49%	-78.65%	93.77%	12.96%	-42.22%	57.98%	-	-
Horiz. %	59.08%	42.66%	199.82%	103.12%	91.28%	157.98%	100.00%	-
NAPS	0.4591	0.4103	0.4254	0.4045	0.3643	0.3899	0.3932	2.61%
YoY %	11.89%	-3.55%	5.17%	11.03%	-6.57%	-0.84%	-	-
Horiz. %	116.76%	104.35%	108.19%	102.87%	92.65%	99.16%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	-
Price	1.51	1.41	2.55	2.18	1.96	2.34	2.60	-
P/RPS	0.81	0.98	1.16	1.21	1.45	1.28	1.62	-10.90%
YoY %	-17.35%	-15.52%	-4.13%	-16.55%	13.28%	-20.99%	-	-
Horiz. %	50.00%	60.49%	71.60%	74.69%	89.51%	79.01%	100.00%	-
P/EPS	12.99	27.66	11.15	14.87	23.06	14.34	14.01	-1.25%
YoY %	-53.04%	148.07%	-25.02%	-35.52%	60.81%	2.36%	-	-
Horiz. %	92.72%	197.43%	79.59%	106.14%	164.60%	102.36%	100.00%	-
EY	7.70	3.62	8.97	6.72	4.34	6.98	7.14	1.26%
YoY %	112.71%	-59.64%	33.48%	54.84%	-37.82%	-2.24%	-	-
Horiz. %	107.84%	50.70%	125.63%	94.12%	60.78%	97.76%	100.00%	-
DY	4.30	3.33	8.63	5.23	5.18	7.54	4.31	-0.03%
YoY %	29.13%	-61.41%	65.01%	0.97%	-31.30%	74.94%	-	-
Horiz. %	99.77%	77.26%	200.23%	121.35%	120.19%	174.94%	100.00%	-
P/NAPS	3.26	3.41	5.94	5.34	5.30	5.86	6.43	-10.69%
YoY %	-4.40%	-42.59%	11.24%	0.75%	-9.56%	-8.86%	-	-
Horiz. %	50.70%	53.03%	92.38%	83.05%	82.43%	91.14%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Price Multiplier on Announcement Date
Date	13/09/21	10/09/20	13/09/19	13/09/18	11/09/17	08/09/16	10/09/15	-
Price	1.58	1.41	2.39	2.07	2.14	2.25	2.13	-
P/RPS	0.85	0.98	1.09	1.15	1.59	1.23	1.32	-7.06%
YoY %	-13.27%	-10.09%	-5.22%	-27.67%	29.27%	-6.82%	-	-
Horiz. %	64.39%	74.24%	82.58%	87.12%	120.45%	93.18%	100.00%	-
P/EPS	13.60	27.66	10.45	14.12	25.18	13.78	11.48	2.86%
YoY %	-50.83%	164.69%	-25.99%	-43.92%	82.73%	20.03%	-	-
Horiz. %	118.47%	240.94%	91.03%	123.00%	219.34%	120.03%	100.00%	-
EY	7.35	3.62	9.57	7.08	3.97	7.25	8.71	-2.78%
YoY %	103.04%	-62.17%	35.17%	78.34%	-45.24%	-16.76%	-	-
Horiz. %	84.39%	41.56%	109.87%	81.29%	45.58%	83.24%	100.00%	-
DY	4.11	3.33	9.21	5.51	4.74	7.84	5.26	-4.02%
YoY %	23.42%	-63.84%	67.15%	16.24%	-39.54%	49.05%	-	-
Horiz. %	78.14%	63.31%	175.10%	104.75%	90.11%	149.05%	100.00%	-
P/NAPS	3.41	3.41	5.56	5.07	5.79	5.64	5.27	-6.99%
YoY %	0.00%	-38.67%	9.66%	-12.44%	2.66%	7.02%	-	-
Horiz. %	64.71%	64.71%	105.50%	96.20%	109.87%	107.02%	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