[BAUTO] YoY TTM Result on 31-Oct-2018 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
12-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Oct-2018 [#2]
Profit Trend
QoQ- 30.4%
YoY- 147.26%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 2,043,807 1,815,561 2,308,620 2,305,705 1,555,650 2,024,079 1,868,055 1.50%
PBT 173,704 84,561 274,654 292,735 137,938 236,451 290,654 -8.21%
Tax -40,003 -21,003 -59,763 -64,067 -35,197 -57,261 -74,268 -9.78%
NP 133,701 63,558 214,891 228,668 102,741 179,190 216,386 -7.70%
-
NP to SH 136,215 63,644 211,973 221,854 89,724 164,484 207,053 -6.73%
-
Tax Rate 23.03% 24.84% 21.76% 21.89% 25.52% 24.22% 25.55% -
Total Cost 1,910,106 1,752,003 2,093,729 2,077,037 1,452,909 1,844,889 1,651,669 2.45%
-
Net Worth 556,788 499,833 482,361 515,793 427,915 457,569 491,459 2.09%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div 78,396 37,178 243,645 156,854 103,500 204,914 130,027 -8.07%
Div Payout % 57.55% 58.42% 114.94% 70.70% 115.35% 124.58% 62.80% -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 556,788 499,833 482,361 515,793 427,915 457,569 491,459 2.09%
NOSH 1,163,927 1,163,549 1,158,409 1,162,374 1,150,310 1,147,078 1,138,691 0.36%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 6.54% 3.50% 9.31% 9.92% 6.60% 8.85% 11.58% -
ROE 24.46% 12.73% 43.94% 43.01% 20.97% 35.95% 42.13% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 175.97 156.23 199.29 198.57 135.24 176.46 164.05 1.17%
EPS 11.73 5.48 18.30 19.11 7.80 14.34 18.18 -7.03%
DPS 6.75 3.20 21.00 13.55 9.00 17.90 11.42 -8.38%
NAPS 0.4794 0.4301 0.4164 0.4442 0.372 0.3989 0.4316 1.76%
Adjusted Per Share Value based on latest NOSH - 1,162,374
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 174.36 154.89 196.95 196.70 132.71 172.68 159.37 1.50%
EPS 11.62 5.43 18.08 18.93 7.65 14.03 17.66 -6.73%
DPS 6.69 3.17 20.79 13.38 8.83 17.48 11.09 -8.07%
NAPS 0.475 0.4264 0.4115 0.44 0.3651 0.3904 0.4193 2.09%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 1.62 1.16 2.28 1.90 2.04 2.28 2.10 -
P/RPS 0.92 0.74 1.14 0.96 1.51 1.29 1.28 -5.35%
P/EPS 13.81 21.18 12.46 9.94 26.15 15.90 11.55 3.02%
EY 7.24 4.72 8.03 10.06 3.82 6.29 8.66 -2.93%
DY 4.17 2.76 9.21 7.13 4.41 7.85 5.44 -4.33%
P/NAPS 3.38 2.70 5.48 4.28 5.48 5.72 4.87 -5.90%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 13/12/21 10/12/20 10/12/19 12/12/18 08/12/17 08/12/16 10/12/15 -
Price 1.50 1.50 2.15 2.12 2.15 2.12 2.12 -
P/RPS 0.85 0.96 1.08 1.07 1.59 1.20 1.29 -6.71%
P/EPS 12.79 27.39 11.75 11.10 27.56 14.78 11.66 1.55%
EY 7.82 3.65 8.51 9.01 3.63 6.76 8.58 -1.53%
DY 4.50 2.13 9.77 6.39 4.19 8.44 5.39 -2.96%
P/NAPS 3.13 3.49 5.16 4.77 5.78 5.31 4.91 -7.22%

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