[BAUTO] QoQ Cumulative Quarter Result on 31-Jul-2021 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- -92.33%
YoY- 11.05%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 2,325,121 1,427,760 804,630 320,792 2,287,915 1,646,718 1,048,738 70.27%
PBT 218,570 103,138 48,026 14,477 172,693 89,223 47,015 179.33%
Tax -59,741 -25,154 -12,764 -4,137 -41,134 -23,534 -13,895 165.11%
NP 158,829 77,984 35,262 10,340 131,559 65,689 33,120 185.19%
-
NP to SH 155,721 77,017 36,306 10,267 133,944 67,117 34,035 176.36%
-
Tax Rate 27.33% 24.39% 26.58% 28.58% 23.82% 26.38% 29.55% -
Total Cost 2,166,292 1,349,776 769,368 310,452 2,156,356 1,581,029 1,015,618 65.93%
-
Net Worth 634,319 580,559 556,788 538,089 567,125 516,480 499,833 17.26%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 101,691 49,387 23,228 5,807 75,492 37,745 20,337 193.27%
Div Payout % 65.30% 64.12% 63.98% 56.56% 56.36% 56.24% 59.75% -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 634,319 580,559 556,788 538,089 567,125 516,480 499,833 17.26%
NOSH 1,163,959 1,163,932 1,163,927 1,163,927 1,163,927 1,163,927 1,163,549 0.02%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 6.83% 5.46% 4.38% 3.22% 5.75% 3.99% 3.16% -
ROE 24.55% 13.27% 6.52% 1.91% 23.62% 13.00% 6.81% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 200.06 122.87 69.28 27.62 196.99 141.79 90.24 70.27%
EPS 13.40 6.63 3.13 0.88 11.53 5.78 2.93 176.29%
DPS 8.75 4.25 2.00 0.50 6.50 3.25 1.75 193.26%
NAPS 0.5458 0.4996 0.4794 0.4633 0.4883 0.4447 0.4301 17.26%
Adjusted Per Share Value based on latest NOSH - 1,163,927
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 198.57 121.93 68.72 27.40 195.39 140.63 89.56 70.28%
EPS 13.30 6.58 3.10 0.88 11.44 5.73 2.91 176.17%
DPS 8.68 4.22 1.98 0.50 6.45 3.22 1.74 192.81%
NAPS 0.5417 0.4958 0.4755 0.4595 0.4843 0.4411 0.4269 17.25%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 1.77 1.65 1.62 1.51 1.48 1.36 1.16 -
P/RPS 0.88 1.34 2.34 5.47 0.75 0.96 1.29 -22.56%
P/EPS 13.21 24.90 51.82 170.81 12.83 23.53 39.61 -52.00%
EY 7.57 4.02 1.93 0.59 7.79 4.25 2.52 108.61%
DY 4.94 2.58 1.23 0.33 4.39 2.39 1.51 120.85%
P/NAPS 3.24 3.30 3.38 3.26 3.03 3.06 2.70 12.96%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 13/06/22 10/03/22 13/12/21 13/09/21 18/06/21 10/03/21 10/12/20 -
Price 1.78 1.74 1.50 1.58 1.48 1.35 1.50 -
P/RPS 0.89 1.42 2.17 5.72 0.75 0.95 1.66 -34.07%
P/EPS 13.28 26.25 47.98 178.73 12.83 23.36 51.22 -59.43%
EY 7.53 3.81 2.08 0.56 7.79 4.28 1.95 146.74%
DY 4.92 2.44 1.33 0.32 4.39 2.41 1.17 161.21%
P/NAPS 3.26 3.48 3.13 3.41 3.03 3.04 3.49 -4.45%

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