[BAUTO] QoQ TTM Result on 31-Jan-2021 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
10-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- 9.32%
YoY- -56.0%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 2,043,807 2,159,813 2,287,915 1,946,078 1,815,561 1,672,886 1,759,036 10.49%
PBT 173,704 174,055 172,693 92,422 84,561 79,849 131,771 20.16%
Tax -40,003 -40,743 -41,134 -24,677 -21,003 -19,216 -28,252 26.01%
NP 133,701 133,312 131,559 67,745 63,558 60,633 103,519 18.54%
-
NP to SH 136,215 134,966 133,944 69,576 63,644 59,242 100,512 22.39%
-
Tax Rate 23.03% 23.41% 23.82% 26.70% 24.84% 24.07% 21.44% -
Total Cost 1,910,106 2,026,501 2,156,356 1,878,333 1,752,003 1,612,253 1,655,517 9.97%
-
Net Worth 556,788 538,089 567,125 516,480 499,833 480,910 469,636 11.98%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 78,396 75,501 75,505 37,758 37,178 54,507 86,420 -6.27%
Div Payout % 57.55% 55.94% 56.37% 54.27% 58.42% 92.01% 85.98% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 556,788 538,089 567,125 516,480 499,833 480,910 469,636 11.98%
NOSH 1,163,927 1,163,927 1,163,927 1,163,927 1,163,549 1,163,549 1,163,549 0.02%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 6.54% 6.17% 5.75% 3.48% 3.50% 3.62% 5.88% -
ROE 24.46% 25.08% 23.62% 13.47% 12.73% 12.32% 21.40% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 175.97 185.96 196.99 167.56 156.23 143.94 151.36 10.53%
EPS 11.73 11.62 11.53 5.99 5.48 5.10 8.65 22.44%
DPS 6.75 6.50 6.50 3.25 3.20 4.70 7.45 -6.34%
NAPS 0.4794 0.4633 0.4883 0.4447 0.4301 0.4138 0.4041 12.03%
Adjusted Per Share Value based on latest NOSH - 1,163,927
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 174.55 184.45 195.39 166.20 155.05 142.87 150.23 10.49%
EPS 11.63 11.53 11.44 5.94 5.44 5.06 8.58 22.41%
DPS 6.70 6.45 6.45 3.22 3.18 4.66 7.38 -6.22%
NAPS 0.4755 0.4595 0.4843 0.4411 0.4269 0.4107 0.4011 11.97%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 1.62 1.51 1.48 1.36 1.16 1.41 1.36 -
P/RPS 0.92 0.81 0.75 0.81 0.74 0.98 0.90 1.47%
P/EPS 13.81 12.99 12.83 22.70 21.18 27.66 15.73 -8.29%
EY 7.24 7.70 7.79 4.40 4.72 3.62 6.36 8.99%
DY 4.17 4.30 4.39 2.39 2.76 3.33 5.48 -16.60%
P/NAPS 3.38 3.26 3.03 3.06 2.70 3.41 3.37 0.19%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 13/12/21 13/09/21 18/06/21 10/03/21 10/12/20 10/09/20 11/06/20 -
Price 1.50 1.58 1.48 1.35 1.50 1.41 1.62 -
P/RPS 0.85 0.85 0.75 0.81 0.96 0.98 1.07 -14.18%
P/EPS 12.79 13.60 12.83 22.54 27.39 27.66 18.73 -22.40%
EY 7.82 7.35 7.79 4.44 3.65 3.62 5.34 28.86%
DY 4.50 4.11 4.39 2.41 2.13 3.33 4.60 -1.45%
P/NAPS 3.13 3.41 3.03 3.04 3.49 3.41 4.01 -15.18%

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