[BAUTO] QoQ Cumulative Quarter Result on 31-Jan-2021 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
10-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- 97.2%
YoY- -31.55%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 804,630 320,792 2,287,915 1,646,718 1,048,738 448,894 1,759,036 -40.54%
PBT 48,026 14,477 172,693 89,223 47,015 13,115 131,771 -48.88%
Tax -12,764 -4,137 -41,134 -23,534 -13,895 -4,528 -28,252 -41.03%
NP 35,262 10,340 131,559 65,689 33,120 8,587 103,519 -51.12%
-
NP to SH 36,306 10,267 133,944 67,117 34,035 9,245 100,512 -49.18%
-
Tax Rate 26.58% 28.58% 23.82% 26.38% 29.55% 34.53% 21.44% -
Total Cost 769,368 310,452 2,156,356 1,581,029 1,015,618 440,307 1,655,517 -39.91%
-
Net Worth 556,788 538,089 567,125 516,480 499,833 480,910 469,636 11.98%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 23,228 5,807 75,492 37,745 20,337 5,810 86,582 -58.30%
Div Payout % 63.98% 56.56% 56.36% 56.24% 59.75% 62.85% 86.14% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 556,788 538,089 567,125 516,480 499,833 480,910 469,636 11.98%
NOSH 1,163,927 1,163,927 1,163,927 1,163,927 1,163,549 1,163,549 1,163,549 0.02%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 4.38% 3.22% 5.75% 3.99% 3.16% 1.91% 5.88% -
ROE 6.52% 1.91% 23.62% 13.00% 6.81% 1.92% 21.40% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 69.28 27.62 196.99 141.79 90.24 38.63 151.36 -40.52%
EPS 3.13 0.88 11.53 5.78 2.93 0.80 8.65 -49.12%
DPS 2.00 0.50 6.50 3.25 1.75 0.50 7.45 -58.28%
NAPS 0.4794 0.4633 0.4883 0.4447 0.4301 0.4138 0.4041 12.03%
Adjusted Per Share Value based on latest NOSH - 1,163,927
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 68.72 27.40 195.39 140.63 89.56 38.34 150.23 -40.54%
EPS 3.10 0.88 11.44 5.73 2.91 0.79 8.58 -49.17%
DPS 1.98 0.50 6.45 3.22 1.74 0.50 7.39 -58.33%
NAPS 0.4755 0.4595 0.4843 0.4411 0.4269 0.4107 0.4011 11.97%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 1.62 1.51 1.48 1.36 1.16 1.41 1.36 -
P/RPS 2.34 5.47 0.75 0.96 1.29 3.65 0.90 88.75%
P/EPS 51.82 170.81 12.83 23.53 39.61 177.25 15.73 120.92%
EY 1.93 0.59 7.79 4.25 2.52 0.56 6.36 -54.74%
DY 1.23 0.33 4.39 2.39 1.51 0.35 5.48 -62.96%
P/NAPS 3.38 3.26 3.03 3.06 2.70 3.41 3.37 0.19%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 13/12/21 13/09/21 18/06/21 10/03/21 10/12/20 10/09/20 11/06/20 -
Price 1.50 1.58 1.48 1.35 1.50 1.41 1.62 -
P/RPS 2.17 5.72 0.75 0.95 1.66 3.65 1.07 60.01%
P/EPS 47.98 178.73 12.83 23.36 51.22 177.25 18.73 86.89%
EY 2.08 0.56 7.79 4.28 1.95 0.56 5.34 -46.57%
DY 1.33 0.32 4.39 2.41 1.17 0.35 4.60 -56.17%
P/NAPS 3.13 3.41 3.03 3.04 3.49 3.41 4.01 -15.18%

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