[BAUTO] QoQ 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- 153.62%
YoY- 5.04%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 716,869 897,361 623,130 483,838 320,792 641,197 597,980 12.88%
PBT 74,566 115,432 55,112 33,549 14,477 83,470 42,208 46.29%
Tax -17,950 -34,587 -12,390 -8,627 -4,137 -17,600 -9,639 51.53%
NP 56,616 80,845 42,722 24,922 10,340 65,870 32,569 44.72%
-
NP to SH 50,159 78,704 40,711 26,039 10,267 66,827 33,082 32.07%
-
Tax Rate 24.07% 29.96% 22.48% 25.71% 28.58% 21.09% 22.84% -
Total Cost 660,253 816,516 580,408 458,916 310,452 575,327 565,411 10.92%
-
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 52,298 26,146 17,421 5,807 37,746 17,421 59.01%
Div Payout % 69.51% 66.45% 64.22% 66.91% 56.56% 56.48% 52.66% -
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% 9.01% 6.86% 5.15% 3.22% 10.27% 5.45% -
ROE 7.96% 12.41% 7.01% 4.68% 1.91% 11.78% 6.41% -
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 77.21 53.62 41.66 27.62 55.21 51.49 12.83%
EPS 4.32 6.77 3.50 2.24 0.88 5.75 2.85 32.05%
DPS 3.00 4.50 2.25 1.50 0.50 3.25 1.50 58.94%
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 61.22 76.64 53.22 41.32 27.40 54.76 51.07 12.88%
EPS 4.28 6.72 3.48 2.22 0.88 5.71 2.83 31.85%
DPS 2.98 4.47 2.23 1.49 0.50 3.22 1.49 58.94%
NAPS 0.538 0.5417 0.4958 0.4755 0.4595 0.4843 0.4411 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 2.29 3.08 3.89 5.47 2.68 2.64 5.74%
P/EPS 41.01 26.14 47.10 72.26 170.81 25.72 47.75 -9.67%
EY 2.44 3.83 2.12 1.38 0.59 3.89 2.09 10.90%
DY 1.69 2.54 1.36 0.93 0.33 2.20 1.10 33.25%
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 2.31 3.24 3.60 5.72 2.68 2.62 8.74%
P/EPS 42.40 26.28 49.67 66.91 178.73 25.72 47.39 -7.16%
EY 2.36 3.80 2.01 1.49 0.56 3.89 2.11 7.77%
DY 1.64 2.53 1.29 1.00 0.32 2.20 1.11 29.81%
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