[BAUTO] QoQ TTM Result on 31-Oct-2022 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
08-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Oct-2022 [#2]
Profit Trend
QoQ- 20.26%
YoY- 72.7%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 3,920,613 3,548,204 3,373,166 3,020,329 2,721,198 2,325,121 2,068,957 53.31%
PBT 487,305 421,204 397,103 336,699 278,659 218,570 186,608 89.96%
Tax -108,798 -93,982 -96,650 -85,708 -73,554 -59,741 -42,754 86.71%
NP 378,507 327,222 300,453 250,991 205,105 158,829 143,854 90.92%
-
NP to SH 353,802 303,742 281,824 235,247 195,613 155,721 143,844 82.51%
-
Tax Rate 22.33% 22.31% 24.34% 25.46% 26.40% 27.33% 22.91% -
Total Cost 3,542,106 3,220,982 3,072,713 2,769,338 2,516,093 2,166,292 1,925,103 50.32%
-
Net Worth 736,595 761,919 707,075 660,791 629,909 634,319 580,559 17.24%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 279,608 256,106 180,174 153,970 130,731 101,672 87,121 118.04%
Div Payout % 79.03% 84.32% 63.93% 65.45% 66.83% 65.29% 60.57% -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 736,595 761,919 707,075 660,791 629,909 634,319 580,559 17.24%
NOSH 1,169,283 1,168,316 1,165,834 1,163,964 1,163,964 1,163,959 1,163,932 0.30%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 9.65% 9.22% 8.91% 8.31% 7.54% 6.83% 6.95% -
ROE 48.03% 39.87% 39.86% 35.60% 31.05% 24.55% 24.78% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 335.86 304.38 289.96 259.99 234.14 200.06 178.04 52.84%
EPS 30.31 26.06 24.23 20.25 16.83 13.40 12.38 81.95%
DPS 24.00 22.00 15.50 13.25 11.25 8.75 7.50 117.61%
NAPS 0.631 0.6536 0.6078 0.5688 0.542 0.5458 0.4996 16.89%
Adjusted Per Share Value based on latest NOSH - 1,163,964
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 334.83 303.02 288.08 257.94 232.40 198.57 176.69 53.31%
EPS 30.22 25.94 24.07 20.09 16.71 13.30 12.28 82.57%
DPS 23.88 21.87 15.39 13.15 11.16 8.68 7.44 118.05%
NAPS 0.6291 0.6507 0.6039 0.5643 0.538 0.5417 0.4958 17.25%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 2.05 2.31 2.17 1.98 1.77 1.77 1.65 -
P/RPS 0.61 0.76 0.75 0.76 0.76 0.88 0.93 -24.56%
P/EPS 6.76 8.87 8.96 9.78 10.52 13.21 13.33 -36.48%
EY 14.78 11.28 11.16 10.23 9.51 7.57 7.50 57.37%
DY 11.71 9.52 7.14 6.69 6.36 4.94 4.55 88.12%
P/NAPS 3.25 3.53 3.57 3.48 3.27 3.24 3.30 -1.01%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 12/09/23 12/06/23 13/03/23 08/12/22 12/09/22 13/06/22 10/03/22 -
Price 2.18 2.23 2.12 1.99 1.83 1.78 1.74 -
P/RPS 0.65 0.73 0.73 0.77 0.78 0.89 0.98 -24.00%
P/EPS 7.19 8.56 8.75 9.83 10.87 13.28 14.06 -36.13%
EY 13.90 11.68 11.43 10.18 9.20 7.53 7.11 56.54%
DY 11.01 9.87 7.31 6.66 6.15 4.92 4.31 87.19%
P/NAPS 3.45 3.41 3.49 3.50 3.38 3.26 3.48 -0.57%

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