[BAUTO] QoQ Annualized Quarter Result on 31-Jul-2023 [#1]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

12-Sep-2023

Admission Sponsor

Sponsor

Financial Year

30-Apr-2024

Quarter

31-Jul-2023 [#1]

Profit Trend

QoQ- 31.98%

YoY- 99.8%

Quarter Report

BAuto_Qtr1_12.09.2023.pdf

Latest QR

Upcoming QR

BAUTO's Result

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	CAGR
Annualized Quarter Result
Revenue	3,990,312	4,192,458	4,357,112	3,548,204	3,301,073	2,999,676	2,867,476	24.56%
YoY %	-4.82%	-3.78%	22.80%	7.49%	10.05%	4.61%	-	-
Horiz. %	139.16%	146.21%	151.95%	123.74%	115.12%	104.61%	100.00%	-
PBT	478,093	527,002	562,668	421,204	375,561	332,310	298,264	36.84%
YoY %	-9.28%	-6.34%	33.59%	12.15%	13.02%	11.41%	-	-
Horiz. %	160.29%	176.69%	188.65%	141.22%	125.92%	111.41%	100.00%	-
Tax	-107,230	-119,758	-131,064	-93,982	-82,750	-77,462	-71,800	30.56%
YoY %	10.46%	8.63%	-39.46%	-13.57%	-6.83%	-7.89%	-	-
Horiz. %	149.35%	166.79%	182.54%	130.89%	115.25%	107.89%	100.00%	-
NP	370,862	407,244	431,604	327,222	292,810	254,848	226,464	38.80%
YoY %	-8.93%	-5.64%	31.90%	11.75%	14.90%	12.53%	-	-
Horiz. %	163.76%	179.83%	190.58%	144.49%	129.30%	112.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	347,757	380,630	400,876	303,742	270,826	231,664	200,636	44.14%
YoY %	-8.64%	-5.05%	31.98%	12.15%	16.90%	15.46%	-	-
Horiz. %	173.33%	189.71%	199.80%	151.39%	134.98%	115.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.43%	22.72%	23.29%	22.31%	22.03%	23.31%	24.07%	-
YoY %	-1.28%	-2.45%	4.39%	1.27%	-5.49%	-3.16%	-	-
Horiz. %	93.19%	94.39%	96.76%	92.69%	91.52%	96.84%	100.00%	-
Total Cost	3,619,449	3,785,214	3,925,508	3,220,982	3,008,262	2,744,828	2,641,012	23.31%
YoY %	-4.38%	-3.57%	21.87%	7.07%	9.60%	3.93%	-	-
Horiz. %	137.05%	143.32%	148.64%	121.96%	113.91%	103.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	783,063	769,460	736,595	761,919	707,075	660,791	629,909	15.56%
YoY %	1.77%	4.46%	-3.32%	7.76%	7.00%	4.90%	-	-
Horiz. %	124.31%	122.15%	116.94%	120.96%	112.25%	104.90%	100.00%	-

	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	CAGR
Dividend
Div	221,797	233,028	233,469	256,460	170,622	151,024	139,463	36.13%
YoY %	-4.82%	-0.19%	-8.96%	50.31%	12.98%	8.29%	-	-
Horiz. %	159.04%	167.09%	167.41%	183.89%	122.34%	108.29%	100.00%	-
Div Payout %	63.78%	61.22%	58.24%	84.43%	63.00%	65.19%	69.51%	-
YoY %	4.18%	5.12%	-31.02%	34.02%	-3.36%	-6.21%	-	-
Horiz. %	91.76%	88.07%	83.79%	121.46%	90.63%	93.79%	100.00%	-

	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	CAGR
Equity
Net Worth	783,063	769,460	736,595	761,919	707,075	660,791	629,909	15.56%
YoY %	1.77%	4.46%	-3.32%	7.76%	7.00%	4.90%	-	-
Horiz. %	124.31%	122.15%	116.94%	120.96%	112.25%	104.90%	100.00%	-
NOSH	1,170,933	1,170,190	1,169,283	1,168,316	1,165,834	1,163,964	1,163,964	0.39%
YoY %	0.06%	0.08%	0.08%	0.21%	0.16%	0.00%	-	-
Horiz. %	100.60%	100.53%	100.46%	100.37%	100.16%	100.00%	100.00%	-

	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	CAGR
Ratio Analysis
NP Margin	9.29%	9.71%	9.91%	9.22%	8.87%	8.50%	7.90%	-
YoY %	-4.33%	-2.02%	7.48%	3.95%	4.35%	7.59%	-	-
Horiz. %	117.59%	122.91%	125.44%	116.71%	112.28%	107.59%	100.00%	-
ROE	44.41%	49.47%	54.42%	39.87%	38.30%	35.06%	31.85%	-
YoY %	-10.23%	-9.10%	36.49%	4.10%	9.24%	10.08%	-	-
Horiz. %	139.43%	155.32%	170.86%	125.18%	120.25%	110.08%	100.00%	-

	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	CAGR
Per Share
RPS	341.82	359.82	373.25	304.38	283.76	258.21	246.73	24.20%
YoY %	-5.00%	-3.60%	22.63%	7.27%	9.90%	4.65%	-	-
Horiz. %	138.54%	145.84%	151.28%	123.37%	115.01%	104.65%	100.00%	-
EPS	29.81	32.64	34.36	26.11	23.29	19.94	17.28	43.69%
YoY %	-8.67%	-5.01%	31.60%	12.11%	16.80%	15.39%	-	-
Horiz. %	172.51%	188.89%	198.84%	151.10%	134.78%	115.39%	100.00%	-
DPS	19.00	20.00	20.00	22.00	14.67	13.00	12.00	35.73%
YoY %	-5.00%	0.00%	-9.09%	49.97%	12.85%	8.33%	-	-
Horiz. %	158.33%	166.67%	166.67%	183.33%	122.25%	108.33%	100.00%	-
NAPS	0.6708	0.6604	0.631	0.6536	0.6078	0.5688	0.542	15.22%
YoY %	1.57%	4.66%	-3.46%	7.54%	6.86%	4.94%	-	-
Horiz. %	123.76%	121.85%	116.42%	120.59%	112.14%	104.94%	100.00%	-

	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	CAGR
Adjusted Per Share Value based on latest NOSH - 1,169,283
RPS	340.78	358.04	372.11	303.02	281.92	256.18	244.89	24.56%
YoY %	-4.82%	-3.78%	22.80%	7.48%	10.05%	4.61%	-	-
Horiz. %	139.16%	146.20%	151.95%	123.74%	115.12%	104.61%	100.00%	-
EPS	29.70	32.51	34.24	25.94	23.13	19.78	17.13	44.17%
YoY %	-8.64%	-5.05%	32.00%	12.15%	16.94%	15.47%	-	-
Horiz. %	173.38%	189.78%	199.88%	151.43%	135.03%	115.47%	100.00%	-
DPS	18.94	19.90	19.94	21.90	14.57	12.90	11.91	36.12%
YoY %	-4.82%	-0.20%	-8.95%	50.31%	12.95%	8.31%	-	-
Horiz. %	159.03%	167.09%	167.42%	183.88%	122.33%	108.31%	100.00%	-
NAPS	0.6688	0.6571	0.6291	0.6507	0.6039	0.5643	0.538	15.56%
YoY %	1.78%	4.45%	-3.32%	7.75%	7.02%	4.89%	-	-
Horiz. %	124.31%	122.14%	116.93%	120.95%	112.25%	104.89%	100.00%	-

	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/24	31/10/23	31/07/23	28/04/23	31/01/23	31/10/22	29/07/22	-
Price	2.44	2.50	2.05	2.31	2.17	1.98	1.77	-
P/RPS	0.71	0.69	0.55	0.76	0.76	0.77	0.72	-0.92%
YoY %	2.90%	25.45%	-27.63%	0.00%	-1.30%	6.94%	-	-
Horiz. %	98.61%	95.83%	76.39%	105.56%	105.56%	106.94%	100.00%	-
P/EPS	8.19	7.65	5.97	8.87	9.32	9.93	10.25	-13.85%
YoY %	7.06%	28.14%	-32.69%	-4.83%	-6.14%	-3.12%	-	-
Horiz. %	79.90%	74.63%	58.24%	86.54%	90.93%	96.88%	100.00%	-
EY	12.21	13.07	16.75	11.28	10.73	10.07	9.75	16.13%
YoY %	-6.58%	-21.97%	48.49%	5.13%	6.55%	3.28%	-	-
Horiz. %	125.23%	134.05%	171.79%	115.69%	110.05%	103.28%	100.00%	-
DY	7.79	8.00	9.76	9.52	6.76	6.57	6.78	9.67%
YoY %	-2.62%	-18.03%	2.52%	40.83%	2.89%	-3.10%	-	-
Horiz. %	114.90%	117.99%	143.95%	140.41%	99.71%	96.90%	100.00%	-
P/NAPS	3.64	3.79	3.25	3.53	3.57	3.48	3.27	7.38%
YoY %	-3.96%	16.62%	-7.93%	-1.12%	2.59%	6.42%	-	-
Horiz. %	111.31%	115.90%	99.39%	107.95%	109.17%	106.42%	100.00%	-

	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	CAGR
Price Multiplier on Announcement Date
Date	13/03/24	12/12/23	12/09/23	12/06/23	13/03/23	08/12/22	12/09/22	-
Price	2.48	2.30	2.18	2.23	2.12	1.99	1.83	-
P/RPS	0.73	0.64	0.58	0.73	0.75	0.77	0.74	-0.90%
YoY %	14.06%	10.34%	-20.55%	-2.67%	-2.60%	4.05%	-	-
Horiz. %	98.65%	86.49%	78.38%	98.65%	101.35%	104.05%	100.00%	-
P/EPS	8.32	7.04	6.35	8.56	9.11	9.98	10.60	-14.87%
YoY %	18.18%	10.87%	-25.82%	-6.04%	-8.72%	-5.85%	-	-
Horiz. %	78.49%	66.42%	59.91%	80.75%	85.94%	94.15%	100.00%	-
EY	12.01	14.20	15.75	11.68	10.98	10.02	9.43	17.44%
YoY %	-15.42%	-9.84%	34.85%	6.38%	9.58%	6.26%	-	-
Horiz. %	127.36%	150.58%	167.02%	123.86%	116.44%	106.26%	100.00%	-
DY	7.66	8.70	9.17	9.87	6.92	6.53	6.56	10.85%
YoY %	-11.95%	-5.13%	-7.09%	42.63%	5.97%	-0.46%	-	-
Horiz. %	116.77%	132.62%	139.79%	150.46%	105.49%	99.54%	100.00%	-
P/NAPS	3.70	3.48	3.45	3.41	3.49	3.50	3.38	6.19%
YoY %	6.32%	0.87%	1.17%	-2.29%	-0.29%	3.55%	-	-
Horiz. %	109.47%	102.96%	102.07%	100.89%	103.25%	103.55%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

2024-05-02 10:25:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-02 10:25:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-02 09:30:00

ADX

10 Mins

BUY

2024-05-02 09:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-02 09:20:00

TURTLE SYSTEM 55

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

328

HLIND

HONG LEONG INDUSTRIES BHD

326

PTRANS

PERAK TRANSIT BERHAD

326

YTLPOWR

YTL POWER INTERNATIONAL BHD

228

MYEG

MY E.G. SERVICES BHD

206

CAPITALA

CAPITAL A BERHAD

173

PBBANK

PUBLIC BANK BHD

157

SAPNRG

SAPURA ENERGY BERHAD

151

MAYBANK

MALAYAN BANKING BHD

147

Daily Stocks

HSI-CVZ

0.205

+0.035

223,973,800

HSI-HUF

0.05

-0.035

164,133,200

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

BPURI

0.075

0.00

45,709,700

HSI-HUQ

0.065

-0.03

44,929,300

ICONIC-WA

0.04

-0.005

43,626,400

MYEG

0.915

-0.02

42,975,900

TOPGLOV

0.88

0.00

34,073,500

More active Stocks

NESTLE

127.90

+0.70

16,000

DLADY

33.50

+0.64

13,200

GESHEN

4.36

+0.47

485,000

ALLIANZ

21.36

+0.32

14,100

CVIEW

1.54

+0.26

156,000

ATECH

2.97

+0.21

1,780,300

LPI

12.20

+0.20

159,800

F&N

31.80

+0.20

89,300

RCECAP

2.96

+0.19

2,085,500

MPI

30.48

+0.18

6,300

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

HSI-HS6

0.67

-0.14

1,400

KUAISHO-C17

0.08

-0.12

58,800

SHH

1.16

-0.12

200

UWC

2.97

-0.11

1,226,900

BAUTO-C39

0.045

-0.105

210,000

HSI-HS5

0.335

-0.095

400,000

MASTER

3.68

-0.09

8,500

HSI-HU2

0.115

-0.085

35,000

HSI-HU9

0.065

-0.085

35,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More