[BAUTO] QoQ Quarter Result on 31-Oct-2024 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
12-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2025
Quarter
31-Oct-2024 [#2]
Profit Trend
QoQ- -42.54%
YoY- -55.22%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Revenue 646,861 846,180 937,525 896,505 1,006,951 1,089,278 1,072,399 -28.50%
PBT 57,050 97,769 130,570 95,069 122,834 140,667 139,533 -44.76%
Tax -14,339 -22,391 -30,987 -20,544 -27,113 -32,766 -31,919 -41.20%
NP 42,711 75,378 99,583 74,525 95,721 107,901 107,614 -45.84%
-
NP to SH 40,348 70,217 90,224 70,503 90,096 100,219 100,622 -45.47%
-
Tax Rate 25.13% 22.90% 23.73% 21.61% 22.07% 23.29% 22.88% -
Total Cost 604,150 770,802 837,942 821,980 911,230 981,377 964,785 -26.70%
-
Net Worth 745,443 747,326 821,172 783,063 769,460 736,595 761,919 -1.44%
Dividend
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Div 116,950 40,882 137,192 49,612 58,257 58,367 128,230 -5.92%
Div Payout % 289.86% 58.22% 152.06% 70.37% 64.66% 58.24% 127.44% -
Equity
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Net Worth 745,443 747,326 821,172 783,063 769,460 736,595 761,919 -1.44%
NOSH 1,169,507 1,172,150 1,170,933 1,170,933 1,170,190 1,169,283 1,168,316 0.06%
Ratio Analysis
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
NP Margin 6.60% 8.91% 10.62% 8.31% 9.51% 9.91% 10.03% -
ROE 5.41% 9.40% 10.99% 9.00% 11.71% 13.61% 13.21% -
Per Share
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 55.31 72.44 80.30 76.80 86.42 93.31 91.99 -28.65%
EPS 3.45 6.01 7.73 6.04 7.73 8.59 8.63 -45.58%
DPS 10.00 3.50 11.75 4.25 5.00 5.00 11.00 -6.12%
NAPS 0.6374 0.6398 0.7033 0.6708 0.6604 0.631 0.6536 -1.65%
Adjusted Per Share Value based on latest NOSH - 1,169,507
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 55.18 72.19 79.98 76.48 85.90 92.93 91.49 -28.50%
EPS 3.44 5.99 7.70 6.01 7.69 8.55 8.58 -45.47%
DPS 9.98 3.49 11.70 4.23 4.97 4.98 10.94 -5.91%
NAPS 0.6359 0.6376 0.7006 0.668 0.6564 0.6284 0.65 -1.44%
Price Multiplier on Financial Quarter End Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 30/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 -
Price 2.06 2.43 2.31 2.44 2.50 2.05 2.31 -
P/RPS 3.72 3.35 2.88 3.18 2.89 2.20 2.51 29.83%
P/EPS 59.71 40.42 29.89 40.40 32.33 23.88 26.76 70.34%
EY 1.67 2.47 3.35 2.48 3.09 4.19 3.74 -41.43%
DY 4.85 1.44 5.09 1.74 2.00 2.44 4.76 1.25%
P/NAPS 3.23 3.80 3.28 3.64 3.79 3.25 3.53 -5.72%
Price Multiplier on Announcement Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 12/12/24 11/09/24 11/06/24 13/03/24 12/12/23 12/09/23 12/06/23 -
Price 2.04 2.37 2.54 2.48 2.30 2.18 2.23 -
P/RPS 3.69 3.27 3.16 3.23 2.66 2.34 2.42 32.30%
P/EPS 59.13 39.43 32.87 41.06 29.74 25.39 25.84 73.21%
EY 1.69 2.54 3.04 2.44 3.36 3.94 3.87 -42.29%
DY 4.90 1.48 4.63 1.71 2.17 2.29 4.93 -0.40%
P/NAPS 3.20 3.70 3.61 3.70 3.48 3.45 3.41 -4.13%

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