[BAUTO] QoQ TTM Result on 31-Oct-2020 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
10-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Oct-2020 [#2]
Profit Trend
QoQ- 7.43%
YoY- -69.98%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 2,159,813 2,287,915 1,946,078 1,815,561 1,672,886 1,759,036 1,997,953 5.33%
PBT 174,055 172,693 92,422 84,561 79,849 131,771 206,180 -10.68%
Tax -40,743 -41,134 -24,677 -21,003 -19,216 -28,252 -44,529 -5.75%
NP 133,312 131,559 67,745 63,558 60,633 103,519 161,651 -12.06%
-
NP to SH 134,966 133,944 69,576 63,644 59,242 100,512 158,110 -10.02%
-
Tax Rate 23.41% 23.82% 26.70% 24.84% 24.07% 21.44% 21.60% -
Total Cost 2,026,501 2,156,356 1,878,333 1,752,003 1,612,253 1,655,517 1,836,302 6.79%
-
Net Worth 538,089 567,125 516,480 499,833 480,910 469,636 478,277 8.18%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div 75,501 75,505 37,758 37,178 54,507 86,420 208,259 -49.18%
Div Payout % 55.94% 56.37% 54.27% 58.42% 92.01% 85.98% 131.72% -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 538,089 567,125 516,480 499,833 480,910 469,636 478,277 8.18%
NOSH 1,163,927 1,163,927 1,163,927 1,163,549 1,163,549 1,163,549 1,163,538 0.02%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 6.17% 5.75% 3.48% 3.50% 3.62% 5.88% 8.09% -
ROE 25.08% 23.62% 13.47% 12.73% 12.32% 21.40% 33.06% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 185.96 196.99 167.56 156.23 143.94 151.36 172.03 5.33%
EPS 11.62 11.53 5.99 5.48 5.10 8.65 13.61 -10.01%
DPS 6.50 6.50 3.25 3.20 4.70 7.45 17.95 -49.22%
NAPS 0.4633 0.4883 0.4447 0.4301 0.4138 0.4041 0.4118 8.18%
Adjusted Per Share Value based on latest NOSH - 1,163,549
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 184.45 195.39 166.20 155.05 142.87 150.23 170.63 5.33%
EPS 11.53 11.44 5.94 5.44 5.06 8.58 13.50 -9.99%
DPS 6.45 6.45 3.22 3.18 4.66 7.38 17.79 -49.18%
NAPS 0.4595 0.4843 0.4411 0.4269 0.4107 0.4011 0.4085 8.16%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 1.51 1.48 1.36 1.16 1.41 1.36 1.85 -
P/RPS 0.81 0.75 0.81 0.74 0.98 0.90 1.08 -17.46%
P/EPS 12.99 12.83 22.70 21.18 27.66 15.73 13.59 -2.96%
EY 7.70 7.79 4.40 4.72 3.62 6.36 7.36 3.05%
DY 4.30 4.39 2.39 2.76 3.33 5.48 9.70 -41.89%
P/NAPS 3.26 3.03 3.06 2.70 3.41 3.37 4.49 -19.23%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 13/09/21 18/06/21 10/03/21 10/12/20 10/09/20 11/06/20 16/03/20 -
Price 1.58 1.48 1.35 1.50 1.41 1.62 1.48 -
P/RPS 0.85 0.75 0.81 0.96 0.98 1.07 0.86 -0.77%
P/EPS 13.60 12.83 22.54 27.39 27.66 18.73 10.87 16.12%
EY 7.35 7.79 4.44 3.65 3.62 5.34 9.20 -13.91%
DY 4.11 4.39 2.41 2.13 3.33 4.60 12.13 -51.43%
P/NAPS 3.41 3.03 3.04 3.49 3.41 4.01 3.59 -3.37%

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