[BAUTO] QoQ Cumulative Quarter Result on 30-Apr-2023 [#4]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

12-Jun-2023

Admission Sponsor

Sponsor

Financial Year

30-Apr-2023

Quarter

30-Apr-2023 [#4]

Profit Trend

QoQ- 49.54%

YoY- 95.06%

Quarter Report

BAuto_Qtr4_12.06.2023.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
Cumulative Result
Revenue	2,992,734	2,096,229	1,089,278	3,548,204	2,475,805	1,499,838	716,869	158.59%
YoY %	42.77%	92.44%	-69.30%	43.32%	65.07%	109.22%	-	-
Horiz. %	417.47%	292.41%	151.95%	494.96%	345.36%	209.22%	100.00%	-
PBT	358,570	263,501	140,667	421,204	281,671	166,155	74,566	184.08%
YoY %	36.08%	87.32%	-66.60%	49.54%	69.52%	122.83%	-	-
Horiz. %	480.88%	353.38%	188.65%	564.87%	377.75%	222.83%	100.00%	-
Tax	-80,423	-59,879	-32,766	-93,982	-62,063	-38,731	-17,950	171.03%
YoY %	-34.31%	-82.75%	65.14%	-51.43%	-60.24%	-115.77%	-	-
Horiz. %	448.04%	333.59%	182.54%	523.58%	345.75%	215.77%	100.00%	-
NP	278,147	203,622	107,901	327,222	219,608	127,424	56,616	188.15%
YoY %	36.60%	88.71%	-67.03%	49.00%	72.34%	125.07%	-	-
Horiz. %	491.29%	359.65%	190.58%	577.97%	387.89%	225.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	260,818	190,315	100,219	303,742	203,120	115,832	50,159	199.24%
YoY %	37.05%	89.90%	-67.01%	49.54%	75.36%	130.93%	-	-
Horiz. %	519.98%	379.42%	199.80%	605.56%	404.95%	230.93%	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	2,714,587	1,892,607	981,377	3,220,982	2,256,197	1,372,414	660,253	155.98%
YoY %	43.43%	92.85%	-69.53%	42.76%	64.40%	107.86%	-	-
Horiz. %	411.14%	286.65%	148.64%	487.84%	341.72%	207.86%	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	166,348	116,514	58,367	256,460	127,966	75,512	34,865	182.60%
YoY %	42.77%	99.62%	-77.24%	100.41%	69.46%	116.58%	-	-
Horiz. %	477.12%	334.19%	167.41%	735.58%	367.03%	216.58%	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	33.31%	24.73%	13.61%	39.87%	28.73%	17.53%	7.96%	-
YoY %	34.69%	81.70%	-65.86%	38.77%	63.89%	120.23%	-	-
Horiz. %	418.47%	310.68%	170.98%	500.88%	360.93%	220.23%	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	256.37	179.91	93.31	304.38	212.82	129.10	61.68	157.84%
YoY %	42.50%	92.81%	-69.34%	43.02%	64.85%	109.31%	-	-
Horiz. %	415.65%	291.68%	151.28%	493.48%	345.04%	209.31%	100.00%	-
EPS	22.36	16.32	8.59	26.11	17.47	9.97	4.32	198.32%
YoY %	37.01%	89.99%	-67.10%	49.46%	75.23%	130.79%	-	-
Horiz. %	517.59%	377.78%	198.84%	604.40%	404.40%	230.79%	100.00%	-
DPS	14.25	10.00	5.00	22.00	11.00	6.50	3.00	181.77%
YoY %	42.50%	100.00%	-77.27%	100.00%	69.23%	116.67%	-	-
Horiz. %	475.00%	333.33%	166.67%	733.33%	366.67%	216.67%	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 - 1,168,316
RPS	255.59	179.02	93.03	303.02	211.44	128.09	61.22	158.60%
YoY %	42.77%	92.43%	-69.30%	43.31%	65.07%	109.23%	-	-
Horiz. %	417.49%	292.42%	151.96%	494.97%	345.38%	209.23%	100.00%	-
EPS	22.27	16.25	8.56	25.94	17.35	9.89	4.28	199.37%
YoY %	37.05%	89.84%	-67.00%	49.51%	75.43%	131.07%	-	-
Horiz. %	520.33%	379.67%	200.00%	606.07%	405.37%	231.07%	100.00%	-
DPS	14.21	9.95	4.98	21.90	10.93	6.45	2.98	182.49%
YoY %	42.81%	99.80%	-77.26%	100.37%	69.46%	116.44%	-	-
Horiz. %	476.85%	333.89%	167.11%	734.90%	366.78%	216.44%	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	0.95	1.39	2.20	0.76	1.02	1.53	2.87	-52.05%
YoY %	-31.65%	-36.82%	189.47%	-25.49%	-33.33%	-46.69%	-	-
Horiz. %	33.10%	48.43%	76.66%	26.48%	35.54%	53.31%	100.00%	-
P/EPS	10.92	15.31	23.88	8.87	12.43	19.86	41.01	-58.51%
YoY %	-28.67%	-35.89%	169.22%	-28.64%	-37.41%	-51.57%	-	-
Horiz. %	26.63%	37.33%	58.23%	21.63%	30.31%	48.43%	100.00%	-
EY	9.16	6.53	4.19	11.28	8.05	5.04	2.44	140.96%
YoY %	40.28%	55.85%	-62.85%	40.12%	59.72%	106.56%	-	-
Horiz. %	375.41%	267.62%	171.72%	462.30%	329.92%	206.56%	100.00%	-
DY	5.84	4.00	2.44	9.52	5.07	3.28	1.69	128.05%
YoY %	46.00%	63.93%	-74.37%	87.77%	54.57%	94.08%	-	-
Horiz. %	345.56%	236.69%	144.38%	563.31%	300.00%	194.08%	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	0.97	1.28	2.34	0.73	1.00	1.54	2.97	-52.47%
YoY %	-24.22%	-45.30%	220.55%	-27.00%	-35.06%	-48.15%	-	-
Horiz. %	32.66%	43.10%	78.79%	24.58%	33.67%	51.85%	100.00%	-
P/EPS	11.10	14.08	25.39	8.56	12.14	19.96	42.40	-58.97%
YoY %	-21.16%	-44.55%	196.61%	-29.49%	-39.18%	-52.92%	-	-
Horiz. %	26.18%	33.21%	59.88%	20.19%	28.63%	47.08%	100.00%	-
EY	9.01	7.10	3.94	11.68	8.24	5.01	2.36	143.67%
YoY %	26.90%	80.20%	-66.27%	41.75%	64.47%	112.29%	-	-
Horiz. %	381.78%	300.85%	166.95%	494.92%	349.15%	212.29%	100.00%	-
DY	5.75	4.35	2.29	9.87	5.19	3.27	1.64	130.26%
YoY %	32.18%	89.96%	-76.80%	90.17%	58.72%	99.39%	-	-
Horiz. %	350.61%	265.24%	139.63%	601.83%	316.46%	199.39%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

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

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

OPENSYS

OPENSYS (M) BHD

1000

TASCO

TASCO BERHAD

876

MPI

MALAYSIAN PACIFIC INDUSTRIES

551

PTRANS

PERAK TRANSIT BERHAD

542

HLIND

HONG LEONG INDUSTRIES BHD

534

YTLPOWR

YTL POWER INTERNATIONAL BHD

321

MYEG

MY E.G. SERVICES BHD

295

CAPITALA

CAPITAL A BERHAD

223

PBBANK

PUBLIC BANK BHD

205

SAPNRG

SAPURA ENERGY BERHAD

205

Daily Stocks

TWL

0.03

0.00

69,322,000

HSI-CVZ

0.17

0.00

58,775,100

MYEG

0.94

+0.025

55,968,000

CAPITALA

0.765

+0.03

23,045,500

PWRWELL

0.475

+0.03

17,933,800

INGENIEU

0.12

+0.005

13,466,500

WONG-WA

0.095

+0.005

13,338,400

YTLPOWR-C53

0.195

+0.005

11,936,900

YNHPROP

0.49

+0.04

11,612,500

YTL

3.11

+0.08

9,024,600

More active Stocks

HUMEIND-LA

3.90

+0.40

6,100

HEIM

23.38

+0.24

16,000

CHINHIN

5.23

+0.23

54,800

UNIMECH

1.83

+0.21

100

PANAMY

19.20

+0.20

1,000

AJI

19.54

+0.16

600

SAM

5.03

+0.15

77,900

PIE

5.86

+0.13

155,800

SYNERGY

1.44

+0.11

657,900

MSM

3.25

+0.11

329,000

More gainer Stocks

UTDPLT

24.40

-0.50

95,000

NESTLE

126.90

-0.30

200

HSI-HS4

0.255

-0.225

5,000

HSI-HS3

0.46

-0.145

1,100

KUAISHO-C17

0.08

-0.12

58,800

ALLIANZ

20.80

-0.10

5,900

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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