[BAUTO] QoQ Cumulative 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- 2.51%
YoY- -62.11%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 1,646,718 1,048,738 448,894 1,759,036 1,459,676 992,213 535,044 110.86%
PBT 89,223 47,015 13,115 131,771 128,572 94,225 65,037 23.34%
Tax -23,534 -13,895 -4,528 -28,252 -27,109 -21,144 -13,564 44.14%
NP 65,689 33,120 8,587 103,519 101,463 73,081 51,473 17.56%
-
NP to SH 67,117 34,035 9,245 100,512 98,053 70,903 50,515 20.75%
-
Tax Rate 26.38% 29.55% 34.53% 21.44% 21.08% 22.44% 20.86% -
Total Cost 1,581,029 1,015,618 440,307 1,655,517 1,358,213 919,132 483,571 119.49%
-
Net Worth 516,480 499,833 480,910 469,636 478,277 483,207 498,647 2.35%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div 37,745 20,337 5,810 86,582 86,526 69,626 37,723 0.03%
Div Payout % 56.24% 59.75% 62.85% 86.14% 88.24% 98.20% 74.68% -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 516,480 499,833 480,910 469,636 478,277 483,207 498,647 2.35%
NOSH 1,163,927 1,163,549 1,163,549 1,163,549 1,163,538 1,160,441 1,163,349 0.03%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 3.99% 3.16% 1.91% 5.88% 6.95% 7.37% 9.62% -
ROE 13.00% 6.81% 1.92% 21.40% 20.50% 14.67% 10.13% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 141.79 90.24 38.63 151.36 125.68 85.50 46.10 110.77%
EPS 5.78 2.93 0.80 8.65 8.44 6.11 4.35 20.75%
DPS 3.25 1.75 0.50 7.45 7.45 6.00 3.25 0.00%
NAPS 0.4447 0.4301 0.4138 0.4041 0.4118 0.4164 0.4296 2.31%
Adjusted Per Share Value based on latest NOSH - 1,163,549
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 140.63 89.56 38.34 150.23 124.66 84.74 45.69 110.87%
EPS 5.73 2.91 0.79 8.58 8.37 6.06 4.31 20.80%
DPS 3.22 1.74 0.50 7.39 7.39 5.95 3.22 0.00%
NAPS 0.4411 0.4269 0.4107 0.4011 0.4085 0.4127 0.4259 2.35%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
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 0.96 1.29 3.65 0.90 1.47 2.67 5.53 -68.71%
P/EPS 23.53 39.61 177.25 15.73 21.91 37.32 58.59 -45.41%
EY 4.25 2.52 0.56 6.36 4.56 2.68 1.71 82.97%
DY 2.39 1.51 0.35 5.48 4.03 2.63 1.27 52.13%
P/NAPS 3.06 2.70 3.41 3.37 4.49 5.48 5.94 -35.60%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
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 0.95 1.66 3.65 1.07 1.18 2.51 5.18 -67.55%
P/EPS 23.36 51.22 177.25 18.73 17.53 35.19 54.92 -43.29%
EY 4.28 1.95 0.56 5.34 5.70 2.84 1.82 76.38%
DY 2.41 1.17 0.35 4.60 5.03 2.79 1.36 46.18%
P/NAPS 3.04 3.49 3.41 4.01 3.59 5.16 5.56 -33.01%

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