[BAUTO] QoQ Cumulative Quarter Result on 31-Oct-2020 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
10-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Oct-2020 [#2]
Profit Trend
QoQ- 268.14%
YoY- -52.0%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 320,792 2,287,915 1,646,718 1,048,738 448,894 1,759,036 1,459,676 -63.61%
PBT 14,477 172,693 89,223 47,015 13,115 131,771 128,572 -76.71%
Tax -4,137 -41,134 -23,534 -13,895 -4,528 -28,252 -27,109 -71.47%
NP 10,340 131,559 65,689 33,120 8,587 103,519 101,463 -78.21%
-
NP to SH 10,267 133,944 67,117 34,035 9,245 100,512 98,053 -77.81%
-
Tax Rate 28.58% 23.82% 26.38% 29.55% 34.53% 21.44% 21.08% -
Total Cost 310,452 2,156,356 1,581,029 1,015,618 440,307 1,655,517 1,358,213 -62.64%
-
Net Worth 538,089 567,125 516,480 499,833 480,910 469,636 478,277 8.18%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div 5,807 75,492 37,745 20,337 5,810 86,582 86,526 -83.51%
Div Payout % 56.56% 56.36% 56.24% 59.75% 62.85% 86.14% 88.24% -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 538,089 567,125 516,480 499,833 480,910 469,636 478,277 8.18%
NOSH 1,163,927 1,163,927 1,163,927 1,163,549 1,163,549 1,163,549 1,163,538 0.02%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 3.22% 5.75% 3.99% 3.16% 1.91% 5.88% 6.95% -
ROE 1.91% 23.62% 13.00% 6.81% 1.92% 21.40% 20.50% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 27.62 196.99 141.79 90.24 38.63 151.36 125.68 -63.61%
EPS 0.88 11.53 5.78 2.93 0.80 8.65 8.44 -77.87%
DPS 0.50 6.50 3.25 1.75 0.50 7.45 7.45 -83.51%
NAPS 0.4633 0.4883 0.4447 0.4301 0.4138 0.4041 0.4118 8.18%
Adjusted Per Share Value based on latest NOSH - 1,163,549
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 27.40 195.39 140.63 89.56 38.34 150.23 124.66 -63.61%
EPS 0.88 11.44 5.73 2.91 0.79 8.58 8.37 -77.75%
DPS 0.50 6.45 3.22 1.74 0.50 7.39 7.39 -83.42%
NAPS 0.4595 0.4843 0.4411 0.4269 0.4107 0.4011 0.4085 8.16%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 1.51 1.48 1.36 1.16 1.41 1.36 1.85 -
P/RPS 5.47 0.75 0.96 1.29 3.65 0.90 1.47 140.32%
P/EPS 170.81 12.83 23.53 39.61 177.25 15.73 21.91 293.66%
EY 0.59 7.79 4.25 2.52 0.56 6.36 4.56 -74.45%
DY 0.33 4.39 2.39 1.51 0.35 5.48 4.03 -81.17%
P/NAPS 3.26 3.03 3.06 2.70 3.41 3.37 4.49 -19.23%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 13/09/21 18/06/21 10/03/21 10/12/20 10/09/20 11/06/20 16/03/20 -
Price 1.58 1.48 1.35 1.50 1.41 1.62 1.48 -
P/RPS 5.72 0.75 0.95 1.66 3.65 1.07 1.18 186.69%
P/EPS 178.73 12.83 23.36 51.22 177.25 18.73 17.53 370.85%
EY 0.56 7.79 4.28 1.95 0.56 5.34 5.70 -78.73%
DY 0.32 4.39 2.41 1.17 0.35 4.60 5.03 -84.09%
P/NAPS 3.41 3.03 3.04 3.49 3.41 4.01 3.59 -3.37%

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