[BAUTO] QoQ Annualized Quarter Result on 31-Jul-2021 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- -69.34%
YoY- 11.05%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 2,325,121 1,903,680 1,609,260 1,283,168 2,287,915 2,195,624 2,097,476 7.13%
PBT 218,570 137,517 96,052 57,908 172,693 118,964 94,030 75.74%
Tax -59,741 -33,538 -25,528 -16,548 -41,134 -31,378 -27,790 66.80%
NP 158,829 103,978 70,524 41,360 131,559 87,585 66,240 79.43%
-
NP to SH 155,721 102,689 72,612 41,068 133,944 89,489 68,070 73.88%
-
Tax Rate 27.33% 24.39% 26.58% 28.58% 23.82% 26.38% 29.55% -
Total Cost 2,166,292 1,799,701 1,538,736 1,241,808 2,156,356 2,108,038 2,031,236 4.39%
-
Net Worth 634,319 580,559 556,788 538,089 567,125 516,480 499,833 17.26%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 101,691 65,849 46,457 23,228 75,492 50,327 40,674 84.51%
Div Payout % 65.30% 64.12% 63.98% 56.56% 56.36% 56.24% 59.75% -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 634,319 580,559 556,788 538,089 567,125 516,480 499,833 17.26%
NOSH 1,163,959 1,163,932 1,163,927 1,163,927 1,163,927 1,163,927 1,163,549 0.02%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 6.83% 5.46% 4.38% 3.22% 5.75% 3.99% 3.16% -
ROE 24.55% 17.69% 13.04% 7.63% 23.62% 17.33% 13.62% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 200.06 163.82 138.56 110.48 196.99 189.05 180.49 7.12%
EPS 13.40 8.84 6.26 3.52 11.53 7.71 5.86 73.83%
DPS 8.75 5.67 4.00 2.00 6.50 4.33 3.50 84.51%
NAPS 0.5458 0.4996 0.4794 0.4633 0.4883 0.4447 0.4301 17.26%
Adjusted Per Share Value based on latest NOSH - 1,163,927
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 198.57 162.58 137.43 109.59 195.39 187.51 179.13 7.13%
EPS 13.30 8.77 6.20 3.51 11.44 7.64 5.81 73.95%
DPS 8.68 5.62 3.97 1.98 6.45 4.30 3.47 84.58%
NAPS 0.5417 0.4958 0.4755 0.4595 0.4843 0.4411 0.4269 17.25%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 1.77 1.65 1.62 1.51 1.48 1.36 1.16 -
P/RPS 0.88 1.01 1.17 1.37 0.75 0.72 0.64 23.72%
P/EPS 13.21 18.67 25.91 42.70 12.83 17.65 19.80 -23.70%
EY 7.57 5.36 3.86 2.34 7.79 5.67 5.05 31.07%
DY 4.94 3.43 2.47 1.32 4.39 3.19 3.02 38.95%
P/NAPS 3.24 3.30 3.38 3.26 3.03 3.06 2.70 12.96%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 13/06/22 10/03/22 13/12/21 13/09/21 18/06/21 10/03/21 10/12/20 -
Price 1.78 1.74 1.50 1.58 1.48 1.35 1.50 -
P/RPS 0.89 1.06 1.08 1.43 0.75 0.71 0.83 4.77%
P/EPS 13.28 19.69 23.99 44.68 12.83 17.52 25.61 -35.53%
EY 7.53 5.08 4.17 2.24 7.79 5.71 3.90 55.24%
DY 4.92 3.26 2.67 1.27 4.39 3.21 2.33 64.81%
P/NAPS 3.26 3.48 3.13 3.41 3.03 3.04 3.49 -4.45%

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