[BAUTO] QoQ Annualized Quarter Result on 31-Jan-2023 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jan-2023 [#3]
Profit Trend
QoQ- 16.9%
YoY- 163.73%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Revenue 4,192,458 4,357,112 3,548,204 3,301,073 2,999,676 2,867,476 2,325,121 47.98%
PBT 527,002 562,668 421,204 375,561 332,310 298,264 218,570 79.52%
Tax -119,758 -131,064 -93,982 -82,750 -77,462 -71,800 -59,741 58.78%
NP 407,244 431,604 327,222 292,810 254,848 226,464 158,829 87.01%
-
NP to SH 380,630 400,876 303,742 270,826 231,664 200,636 155,721 81.16%
-
Tax Rate 22.72% 23.29% 22.31% 22.03% 23.31% 24.07% 27.33% -
Total Cost 3,785,214 3,925,508 3,220,982 3,008,262 2,744,828 2,641,012 2,166,292 44.92%
-
Net Worth 769,460 736,595 761,919 707,075 660,791 629,909 634,319 13.70%
Dividend
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Div 233,028 233,469 256,460 170,622 151,024 139,463 101,691 73.55%
Div Payout % 61.22% 58.24% 84.43% 63.00% 65.19% 69.51% 65.30% -
Equity
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Net Worth 769,460 736,595 761,919 707,075 660,791 629,909 634,319 13.70%
NOSH 1,170,190 1,169,283 1,168,316 1,165,834 1,163,964 1,163,964 1,163,959 0.35%
Ratio Analysis
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
NP Margin 9.71% 9.91% 9.22% 8.87% 8.50% 7.90% 6.83% -
ROE 49.47% 54.42% 39.87% 38.30% 35.06% 31.85% 24.55% -
Per Share
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 359.82 373.25 304.38 283.76 258.21 246.73 200.06 47.73%
EPS 32.64 34.36 26.11 23.29 19.94 17.28 13.40 80.74%
DPS 20.00 20.00 22.00 14.67 13.00 12.00 8.75 73.25%
NAPS 0.6604 0.631 0.6536 0.6078 0.5688 0.542 0.5458 13.50%
Adjusted Per Share Value based on latest NOSH - 1,165,834
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 358.04 372.11 303.02 281.92 256.18 244.89 198.57 47.98%
EPS 32.51 34.24 25.94 23.13 19.78 17.13 13.30 81.16%
DPS 19.90 19.94 21.90 14.57 12.90 11.91 8.68 73.60%
NAPS 0.6571 0.6291 0.6507 0.6039 0.5643 0.538 0.5417 13.70%
Price Multiplier on Financial Quarter End Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 -
Price 2.50 2.05 2.31 2.17 1.98 1.77 1.77 -
P/RPS 0.69 0.55 0.76 0.76 0.77 0.72 0.88 -14.93%
P/EPS 7.65 5.97 8.87 9.32 9.93 10.25 13.21 -30.45%
EY 13.07 16.75 11.28 10.73 10.07 9.75 7.57 43.77%
DY 8.00 9.76 9.52 6.76 6.57 6.78 4.94 37.78%
P/NAPS 3.79 3.25 3.53 3.57 3.48 3.27 3.24 10.98%
Price Multiplier on Announcement Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 12/12/23 12/09/23 12/06/23 13/03/23 08/12/22 12/09/22 13/06/22 -
Price 2.30 2.18 2.23 2.12 1.99 1.83 1.78 -
P/RPS 0.64 0.58 0.73 0.75 0.77 0.74 0.89 -19.68%
P/EPS 7.04 6.35 8.56 9.11 9.98 10.60 13.28 -34.42%
EY 14.20 15.75 11.68 10.98 10.02 9.43 7.53 52.46%
DY 8.70 9.17 9.87 6.92 6.53 6.56 4.92 46.07%
P/NAPS 3.48 3.45 3.41 3.49 3.50 3.38 3.26 4.43%

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