[BAUTO] QoQ Annualized Quarter Result on 30-Apr-2022 [#4]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
30-Apr-2022 [#4]
Profit Trend
QoQ- 51.64%
YoY- 16.26%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 3,301,073 2,999,676 2,867,476 2,325,121 1,903,680 1,609,260 1,283,168 87.42%
PBT 375,561 332,310 298,264 218,570 137,517 96,052 57,908 246.58%
Tax -82,750 -77,462 -71,800 -59,741 -33,538 -25,528 -16,548 191.56%
NP 292,810 254,848 226,464 158,829 103,978 70,524 41,360 267.38%
-
NP to SH 270,826 231,664 200,636 155,721 102,689 72,612 41,068 250.45%
-
Tax Rate 22.03% 23.31% 24.07% 27.33% 24.39% 26.58% 28.58% -
Total Cost 3,008,262 2,744,828 2,641,012 2,166,292 1,799,701 1,538,736 1,241,808 80.08%
-
Net Worth 707,075 660,791 629,909 634,319 580,559 556,788 538,089 19.91%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div 170,622 151,024 139,463 101,691 65,849 46,457 23,228 276.50%
Div Payout % 63.00% 65.19% 69.51% 65.30% 64.12% 63.98% 56.56% -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 707,075 660,791 629,909 634,319 580,559 556,788 538,089 19.91%
NOSH 1,165,834 1,163,964 1,163,964 1,163,959 1,163,932 1,163,927 1,163,927 0.10%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 8.87% 8.50% 7.90% 6.83% 5.46% 4.38% 3.22% -
ROE 38.30% 35.06% 31.85% 24.55% 17.69% 13.04% 7.63% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 283.76 258.21 246.73 200.06 163.82 138.56 110.48 87.22%
EPS 23.29 19.94 17.28 13.40 8.84 6.26 3.52 251.22%
DPS 14.67 13.00 12.00 8.75 5.67 4.00 2.00 276.14%
NAPS 0.6078 0.5688 0.542 0.5458 0.4996 0.4794 0.4633 19.77%
Adjusted Per Share Value based on latest NOSH - 1,163,959
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 281.92 256.18 244.89 198.57 162.58 137.43 109.59 87.42%
EPS 23.13 19.78 17.13 13.30 8.77 6.20 3.51 250.28%
DPS 14.57 12.90 11.91 8.68 5.62 3.97 1.98 276.95%
NAPS 0.6039 0.5643 0.538 0.5417 0.4958 0.4755 0.4595 19.92%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 2.17 1.98 1.77 1.77 1.65 1.62 1.51 -
P/RPS 0.76 0.77 0.72 0.88 1.01 1.17 1.37 -32.41%
P/EPS 9.32 9.93 10.25 13.21 18.67 25.91 42.70 -63.64%
EY 10.73 10.07 9.75 7.57 5.36 3.86 2.34 175.24%
DY 6.76 6.57 6.78 4.94 3.43 2.47 1.32 196.22%
P/NAPS 3.57 3.48 3.27 3.24 3.30 3.38 3.26 6.22%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 13/03/23 08/12/22 12/09/22 13/06/22 10/03/22 13/12/21 13/09/21 -
Price 2.12 1.99 1.83 1.78 1.74 1.50 1.58 -
P/RPS 0.75 0.77 0.74 0.89 1.06 1.08 1.43 -34.88%
P/EPS 9.11 9.98 10.60 13.28 19.69 23.99 44.68 -65.25%
EY 10.98 10.02 9.43 7.53 5.08 4.17 2.24 187.72%
DY 6.92 6.53 6.56 4.92 3.26 2.67 1.27 208.69%
P/NAPS 3.49 3.50 3.38 3.26 3.48 3.13 3.41 1.55%

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