[BAUTO] QoQ Cumulative Quarter Result on 31-Jan-2023 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jan-2023 [#3]
Profit Trend
QoQ- 75.36%
YoY- 163.73%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Revenue 2,096,229 1,089,278 3,548,204 2,475,805 1,499,838 716,869 2,325,121 -6.65%
PBT 263,501 140,667 421,204 281,671 166,155 74,566 218,570 13.23%
Tax -59,879 -32,766 -93,982 -62,063 -38,731 -17,950 -59,741 0.15%
NP 203,622 107,901 327,222 219,608 127,424 56,616 158,829 17.95%
-
NP to SH 190,315 100,219 303,742 203,120 115,832 50,159 155,721 14.26%
-
Tax Rate 22.72% 23.29% 22.31% 22.03% 23.31% 24.07% 27.33% -
Total Cost 1,892,607 981,377 3,220,982 2,256,197 1,372,414 660,253 2,166,292 -8.58%
-
Net Worth 769,460 736,595 761,919 707,075 660,791 629,909 634,319 13.70%
Dividend
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Div 116,514 58,367 256,460 127,966 75,512 34,865 101,691 9.46%
Div Payout % 61.22% 58.24% 84.43% 63.00% 65.19% 69.51% 65.30% -
Equity
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Net Worth 769,460 736,595 761,919 707,075 660,791 629,909 634,319 13.70%
NOSH 1,170,190 1,169,283 1,168,316 1,165,834 1,163,964 1,163,964 1,163,959 0.35%
Ratio Analysis
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
NP Margin 9.71% 9.91% 9.22% 8.87% 8.50% 7.90% 6.83% -
ROE 24.73% 13.61% 39.87% 28.73% 17.53% 7.96% 24.55% -
Per Share
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 179.91 93.31 304.38 212.82 129.10 61.68 200.06 -6.81%
EPS 16.32 8.59 26.11 17.47 9.97 4.32 13.40 14.00%
DPS 10.00 5.00 22.00 11.00 6.50 3.00 8.75 9.28%
NAPS 0.6604 0.631 0.6536 0.6078 0.5688 0.542 0.5458 13.50%
Adjusted Per Share Value based on latest NOSH - 1,165,834
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 179.02 93.03 303.02 211.44 128.09 61.22 198.57 -6.65%
EPS 16.25 8.56 25.94 17.35 9.89 4.28 13.30 14.24%
DPS 9.95 4.98 21.90 10.93 6.45 2.98 8.68 9.50%
NAPS 0.6571 0.6291 0.6507 0.6039 0.5643 0.538 0.5417 13.70%
Price Multiplier on Financial Quarter End Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 -
Price 2.50 2.05 2.31 2.17 1.98 1.77 1.77 -
P/RPS 1.39 2.20 0.76 1.02 1.53 2.87 0.88 35.51%
P/EPS 15.31 23.88 8.87 12.43 19.86 41.01 13.21 10.30%
EY 6.53 4.19 11.28 8.05 5.04 2.44 7.57 -9.35%
DY 4.00 2.44 9.52 5.07 3.28 1.69 4.94 -13.09%
P/NAPS 3.79 3.25 3.53 3.57 3.48 3.27 3.24 10.98%
Price Multiplier on Announcement Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 12/12/23 12/09/23 12/06/23 13/03/23 08/12/22 12/09/22 13/06/22 -
Price 2.30 2.18 2.23 2.12 1.99 1.83 1.78 -
P/RPS 1.28 2.34 0.73 1.00 1.54 2.97 0.89 27.32%
P/EPS 14.08 25.39 8.56 12.14 19.96 42.40 13.28 3.96%
EY 7.10 3.94 11.68 8.24 5.01 2.36 7.53 -3.83%
DY 4.35 2.29 9.87 5.19 3.27 1.64 4.92 -7.86%
P/NAPS 3.48 3.45 3.41 3.49 3.50 3.38 3.26 4.43%

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