[BAUTO] QoQ Cumulative Quarter Result on 31-Oct-2021 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- 253.62%
YoY- 6.67%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 716,869 2,325,121 1,427,760 804,630 320,792 2,287,915 1,646,718 -42.64%
PBT 74,566 218,570 103,138 48,026 14,477 172,693 89,223 -11.30%
Tax -17,950 -59,741 -25,154 -12,764 -4,137 -41,134 -23,534 -16.56%
NP 56,616 158,829 77,984 35,262 10,340 131,559 65,689 -9.45%
-
NP to SH 50,159 155,721 77,017 36,306 10,267 133,944 67,117 -17.69%
-
Tax Rate 24.07% 27.33% 24.39% 26.58% 28.58% 23.82% 26.38% -
Total Cost 660,253 2,166,292 1,349,776 769,368 310,452 2,156,356 1,581,029 -44.21%
-
Net Worth 629,909 634,319 580,559 556,788 538,089 567,125 516,480 14.19%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 34,865 101,691 49,387 23,228 5,807 75,492 37,745 -5.16%
Div Payout % 69.51% 65.30% 64.12% 63.98% 56.56% 56.36% 56.24% -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 629,909 634,319 580,559 556,788 538,089 567,125 516,480 14.19%
NOSH 1,163,964 1,163,959 1,163,932 1,163,927 1,163,927 1,163,927 1,163,927 0.00%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 7.90% 6.83% 5.46% 4.38% 3.22% 5.75% 3.99% -
ROE 7.96% 24.55% 13.27% 6.52% 1.91% 23.62% 13.00% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 61.68 200.06 122.87 69.28 27.62 196.99 141.79 -42.67%
EPS 4.32 13.40 6.63 3.13 0.88 11.53 5.78 -17.68%
DPS 3.00 8.75 4.25 2.00 0.50 6.50 3.25 -5.21%
NAPS 0.542 0.5458 0.4996 0.4794 0.4633 0.4883 0.4447 14.14%
Adjusted Per Share Value based on latest NOSH - 1,163,927
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 61.16 198.36 121.81 68.65 27.37 195.19 140.49 -42.64%
EPS 4.28 13.29 6.57 3.10 0.88 11.43 5.73 -17.72%
DPS 2.97 8.68 4.21 1.98 0.50 6.44 3.22 -5.25%
NAPS 0.5374 0.5412 0.4953 0.475 0.4591 0.4838 0.4406 14.19%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 1.77 1.77 1.65 1.62 1.51 1.48 1.36 -
P/RPS 2.87 0.88 1.34 2.34 5.47 0.75 0.96 107.94%
P/EPS 41.01 13.21 24.90 51.82 170.81 12.83 23.53 44.97%
EY 2.44 7.57 4.02 1.93 0.59 7.79 4.25 -30.99%
DY 1.69 4.94 2.58 1.23 0.33 4.39 2.39 -20.67%
P/NAPS 3.27 3.24 3.30 3.38 3.26 3.03 3.06 4.53%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 12/09/22 13/06/22 10/03/22 13/12/21 13/09/21 18/06/21 10/03/21 -
Price 1.83 1.78 1.74 1.50 1.58 1.48 1.35 -
P/RPS 2.97 0.89 1.42 2.17 5.72 0.75 0.95 114.25%
P/EPS 42.40 13.28 26.25 47.98 178.73 12.83 23.36 48.95%
EY 2.36 7.53 3.81 2.08 0.56 7.79 4.28 -32.83%
DY 1.64 4.92 2.44 1.33 0.32 4.39 2.41 -22.68%
P/NAPS 3.38 3.26 3.48 3.13 3.41 3.03 3.04 7.34%

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