[BAUTO] QoQ Quarter Result on 30-Apr-2023 [#4]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
12-Jun-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
30-Apr-2023 [#4]
Profit Trend
QoQ- 15.28%
YoY- 27.85%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Revenue 896,505 1,006,951 1,089,278 1,072,399 975,967 782,969 716,869 16.02%
PBT 95,069 122,834 140,667 139,533 115,516 91,589 74,566 17.52%
Tax -20,544 -27,113 -32,766 -31,919 -23,332 -20,781 -17,950 9.38%
NP 74,525 95,721 107,901 107,614 92,184 70,808 56,616 20.04%
-
NP to SH 70,503 90,096 100,219 100,622 87,288 65,673 50,159 25.40%
-
Tax Rate 21.61% 22.07% 23.29% 22.88% 20.20% 22.69% 24.07% -
Total Cost 821,980 911,230 981,377 964,785 883,783 712,161 660,253 15.68%
-
Net Worth 783,063 769,460 736,595 761,919 707,075 660,791 629,909 15.56%
Dividend
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Div 49,612 58,257 58,367 128,230 52,350 40,660 34,865 26.43%
Div Payout % 70.37% 64.66% 58.24% 127.44% 59.97% 61.91% 69.51% -
Equity
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Net Worth 783,063 769,460 736,595 761,919 707,075 660,791 629,909 15.56%
NOSH 1,170,933 1,170,190 1,169,283 1,168,316 1,165,834 1,163,964 1,163,964 0.39%
Ratio Analysis
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
NP Margin 8.31% 9.51% 9.91% 10.03% 9.45% 9.04% 7.90% -
ROE 9.00% 11.71% 13.61% 13.21% 12.34% 9.94% 7.96% -
Per Share
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 76.80 86.42 93.31 91.99 83.89 67.40 61.68 15.69%
EPS 6.04 7.73 8.59 8.63 7.50 5.65 4.32 24.95%
DPS 4.25 5.00 5.00 11.00 4.50 3.50 3.00 26.05%
NAPS 0.6708 0.6604 0.631 0.6536 0.6078 0.5688 0.542 15.22%
Adjusted Per Share Value based on latest NOSH - 1,168,316
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 76.56 86.00 93.03 91.58 83.35 66.87 61.22 16.02%
EPS 6.02 7.69 8.56 8.59 7.45 5.61 4.28 25.45%
DPS 4.24 4.98 4.98 10.95 4.47 3.47 2.98 26.42%
NAPS 0.6688 0.6571 0.6291 0.6507 0.6039 0.5643 0.538 15.56%
Price Multiplier on Financial Quarter End Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 -
Price 2.44 2.50 2.05 2.31 2.17 1.98 1.77 -
P/RPS 3.18 2.89 2.20 2.51 2.59 2.94 2.87 7.05%
P/EPS 40.40 32.33 23.88 26.76 28.92 35.03 41.01 -0.99%
EY 2.48 3.09 4.19 3.74 3.46 2.86 2.44 1.08%
DY 1.74 2.00 2.44 4.76 2.07 1.77 1.69 1.95%
P/NAPS 3.64 3.79 3.25 3.53 3.57 3.48 3.27 7.38%
Price Multiplier on Announcement Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 13/03/24 12/12/23 12/09/23 12/06/23 13/03/23 08/12/22 12/09/22 -
Price 2.48 2.30 2.18 2.23 2.12 1.99 1.83 -
P/RPS 3.23 2.66 2.34 2.42 2.53 2.95 2.97 5.73%
P/EPS 41.06 29.74 25.39 25.84 28.25 35.20 42.40 -2.11%
EY 2.44 3.36 3.94 3.87 3.54 2.84 2.36 2.24%
DY 1.71 2.17 2.29 4.93 2.12 1.76 1.64 2.81%
P/NAPS 3.70 3.48 3.45 3.41 3.49 3.50 3.38 6.19%

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