[BAUTO] QoQ Annualized Quarter Result on 30-Apr-2020 [#4]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

11-Jun-2020

Admission Sponsor

Sponsor

Financial Year

30-Apr-2020

Quarter

30-Apr-2020 [#4]

Profit Trend

QoQ- -23.12%

YoY- -62.11%

Quarter Report

BAuto_Qtr4_30.04.2020.pdf

Latest QR

Upcoming QR

BAUTO's Result

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Annualized Quarter Result
Revenue	2,195,624	2,097,476	1,795,576	1,759,036	1,946,234	1,984,426	2,140,176	1.71%
YoY %	4.68%	16.81%	2.08%	-9.62%	-1.92%	-7.28%	-	-
Horiz. %	102.59%	98.00%	83.90%	82.19%	90.94%	92.72%	100.00%	-
PBT	118,964	94,030	52,460	131,771	171,429	188,450	260,148	-40.50%
YoY %	26.52%	79.24%	-60.19%	-23.13%	-9.03%	-27.56%	-	-
Horiz. %	45.73%	36.14%	20.17%	50.65%	65.90%	72.44%	100.00%	-
Tax	-31,378	-27,790	-18,112	-28,252	-36,145	-42,288	-54,256	-30.46%
YoY %	-12.91%	-53.43%	35.89%	21.84%	14.53%	22.06%	-	-
Horiz. %	57.83%	51.22%	33.38%	52.07%	66.62%	77.94%	100.00%	-
NP	87,585	66,240	34,348	103,519	135,284	146,162	205,892	-43.29%
YoY %	32.22%	92.85%	-66.82%	-23.48%	-7.44%	-29.01%	-	-
Horiz. %	42.54%	32.17%	16.68%	50.28%	65.71%	70.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	89,489	68,070	36,980	100,512	130,737	141,806	202,060	-41.75%
YoY %	31.47%	84.07%	-63.21%	-23.12%	-7.81%	-29.82%	-	-
Horiz. %	44.29%	33.69%	18.30%	49.74%	64.70%	70.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.38%	29.55%	34.53%	21.44%	21.08%	22.44%	20.86%	-
YoY %	-10.73%	-14.42%	61.05%	1.71%	-6.06%	7.57%	-	-
Horiz. %	126.46%	141.66%	165.53%	102.78%	101.05%	107.57%	100.00%	-
Total Cost	2,108,038	2,031,236	1,761,228	1,655,517	1,810,950	1,838,264	1,934,284	5.87%
YoY %	3.78%	15.33%	6.39%	-8.58%	-1.49%	-4.96%	-	-
Horiz. %	108.98%	105.01%	91.05%	85.59%	93.62%	95.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	516,480	499,833	480,910	469,636	478,277	483,207	498,647	2.35%
YoY %	3.33%	3.93%	2.40%	-1.81%	-1.02%	-3.10%	-	-
Horiz. %	103.58%	100.24%	96.44%	94.18%	95.91%	96.90%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Dividend
Div	50,327	40,674	23,243	86,582	115,368	139,253	150,894	-51.74%
YoY %	23.73%	74.99%	-73.15%	-24.95%	-17.15%	-7.71%	-	-
Horiz. %	33.35%	26.96%	15.40%	57.38%	76.46%	92.29%	100.00%	-
Div Payout %	56.24%	59.75%	62.85%	86.14%	88.24%	98.20%	74.68%	-
YoY %	-5.87%	-4.93%	-27.04%	-2.38%	-10.14%	31.49%	-	-
Horiz. %	75.31%	80.01%	84.16%	115.35%	118.16%	131.49%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Equity
Net Worth	516,480	499,833	480,910	469,636	478,277	483,207	498,647	2.35%
YoY %	3.33%	3.93%	2.40%	-1.81%	-1.02%	-3.10%	-	-
Horiz. %	103.58%	100.24%	96.44%	94.18%	95.91%	96.90%	100.00%	-
NOSH	1,163,927	1,163,549	1,163,549	1,163,549	1,163,538	1,160,441	1,163,349	0.03%
YoY %	0.03%	0.00%	0.00%	0.00%	0.27%	-0.25%	-	-
Horiz. %	100.05%	100.02%	100.02%	100.02%	100.02%	99.75%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Ratio Analysis
NP Margin	3.99%	3.16%	1.91%	5.88%	6.95%	7.37%	9.62%	-
YoY %	26.27%	65.45%	-67.52%	-15.40%	-5.70%	-23.39%	-	-
Horiz. %	41.48%	32.85%	19.85%	61.12%	72.25%	76.61%	100.00%	-
ROE	17.33%	13.62%	7.69%	21.40%	27.34%	29.35%	40.52%	-
YoY %	27.24%	77.11%	-64.07%	-21.73%	-6.85%	-27.57%	-	-
Horiz. %	42.77%	33.61%	18.98%	52.81%	67.47%	72.43%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Per Share
RPS	189.05	180.49	154.50	151.36	167.57	171.01	184.38	1.67%
YoY %	4.74%	16.82%	2.07%	-9.67%	-2.01%	-7.25%	-	-
Horiz. %	102.53%	97.89%	83.79%	82.09%	90.88%	92.75%	100.00%	-
EPS	7.71	5.86	3.20	8.65	11.25	12.22	17.40	-41.73%
YoY %	31.57%	83.12%	-63.01%	-23.11%	-7.94%	-29.77%	-	-
Horiz. %	44.31%	33.68%	18.39%	49.71%	64.66%	70.23%	100.00%	-
DPS	4.33	3.50	2.00	7.45	9.93	12.00	13.00	-51.78%
YoY %	23.71%	75.00%	-73.15%	-24.97%	-17.25%	-7.69%	-	-
Horiz. %	33.31%	26.92%	15.38%	57.31%	76.38%	92.31%	100.00%	-
NAPS	0.4447	0.4301	0.4138	0.4041	0.4118	0.4164	0.4296	2.31%
YoY %	3.39%	3.94%	2.40%	-1.87%	-1.10%	-3.07%	-	-
Horiz. %	103.51%	100.12%	96.32%	94.06%	95.86%	96.93%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,163,549
RPS	187.32	178.94	153.19	150.07	166.04	169.30	182.59	1.71%
YoY %	4.68%	16.81%	2.08%	-9.62%	-1.93%	-7.28%	-	-
Horiz. %	102.59%	98.00%	83.90%	82.19%	90.94%	92.72%	100.00%	-
EPS	7.63	5.81	3.15	8.58	11.15	12.10	17.24	-41.78%
YoY %	31.33%	84.44%	-63.29%	-23.05%	-7.85%	-29.81%	-	-
Horiz. %	44.26%	33.70%	18.27%	49.77%	64.68%	70.19%	100.00%	-
DPS	4.29	3.47	1.98	7.39	9.84	11.88	12.87	-51.76%
YoY %	23.63%	75.25%	-73.21%	-24.90%	-17.17%	-7.69%	-	-
Horiz. %	33.33%	26.96%	15.38%	57.42%	76.46%	92.31%	100.00%	-
NAPS	0.4406	0.4264	0.4103	0.4007	0.408	0.4122	0.4254	2.35%
YoY %	3.33%	3.92%	2.40%	-1.79%	-1.02%	-3.10%	-	-
Horiz. %	103.57%	100.24%	96.45%	94.19%	95.91%	96.90%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/21	30/10/20	30/07/20	30/04/20	31/01/20	31/10/19	31/07/19	-
Price	1.36	1.16	1.41	1.36	1.85	2.28	2.55	-
P/RPS	0.72	0.64	0.91	0.90	1.10	1.33	1.38	-35.06%
YoY %	12.50%	-29.67%	1.11%	-18.18%	-17.29%	-3.62%	-	-
Horiz. %	52.17%	46.38%	65.94%	65.22%	79.71%	96.38%	100.00%	-
P/EPS	17.65	19.80	44.31	15.73	16.43	18.66	14.65	13.15%
YoY %	-10.86%	-55.31%	181.69%	-4.26%	-11.95%	27.37%	-	-
Horiz. %	120.48%	135.15%	302.46%	107.37%	112.15%	127.37%	100.00%	-
EY	5.67	5.05	2.26	6.36	6.08	5.36	6.83	-11.62%
YoY %	12.28%	123.45%	-64.47%	4.61%	13.43%	-21.52%	-	-
Horiz. %	83.02%	73.94%	33.09%	93.12%	89.02%	78.48%	100.00%	-
DY	3.19	3.02	1.42	5.48	5.37	5.26	5.10	-26.75%
YoY %	5.63%	112.68%	-74.09%	2.05%	2.09%	3.14%	-	-
Horiz. %	62.55%	59.22%	27.84%	107.45%	105.29%	103.14%	100.00%	-
P/NAPS	3.06	2.70	3.41	3.37	4.49	5.48	5.94	-35.60%
YoY %	13.33%	-20.82%	1.19%	-24.94%	-18.07%	-7.74%	-	-
Horiz. %	51.52%	45.45%	57.41%	56.73%	75.59%	92.26%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Price Multiplier on Announcement Date
Date	10/03/21	10/12/20	10/09/20	11/06/20	16/03/20	10/12/19	13/09/19	-
Price	1.35	1.50	1.41	1.62	1.48	2.15	2.39	-
P/RPS	0.71	0.83	0.91	1.07	0.88	1.26	1.30	-33.06%
YoY %	-14.46%	-8.79%	-14.95%	21.59%	-30.16%	-3.08%	-	-
Horiz. %	54.62%	63.85%	70.00%	82.31%	67.69%	96.92%	100.00%	-
P/EPS	17.52	25.61	44.31	18.73	13.15	17.59	13.73	17.55%
YoY %	-31.59%	-42.20%	136.57%	42.43%	-25.24%	28.11%	-	-
Horiz. %	127.60%	186.53%	322.72%	136.42%	95.78%	128.11%	100.00%	-
EY	5.71	3.90	2.26	5.34	7.61	5.68	7.28	-14.88%
YoY %	46.41%	72.57%	-57.68%	-29.83%	33.98%	-21.98%	-	-
Horiz. %	78.43%	53.57%	31.04%	73.35%	104.53%	78.02%	100.00%	-
DY	3.21	2.33	1.42	4.60	6.71	5.58	5.44	-29.53%
YoY %	37.77%	64.08%	-69.13%	-31.45%	20.25%	2.57%	-	-
Horiz. %	59.01%	42.83%	26.10%	84.56%	123.35%	102.57%	100.00%	-
P/NAPS	3.04	3.49	3.41	4.01	3.59	5.16	5.56	-33.01%
YoY %	-12.89%	2.35%	-14.96%	11.70%	-30.43%	-7.19%	-	-
Horiz. %	54.68%	62.77%	61.33%	72.12%	64.57%	92.81%	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