[BAUTO] YoY Annual (Unaudited) Result on 30-Apr-2022 [#4]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

13-Jun-2022

Admission Sponsor

Sponsor

Financial Year

30-Apr-2022

Quarter

30-Apr-2022 [#4]

Profit Trend

YoY- 16.26%

Quarter Report

BAuto_Qtr4_13.06.2022.pdf

Latest QR

Upcoming QR

BAUTO's Result

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Annual (Unaudited) Result
Revenue	3,548,204	2,325,121	2,287,915	1,759,036	2,492,121	1,992,926	1,659,502	13.49%
YoY %	52.60%	1.63%	30.07%	-29.42%	25.05%	20.09%	-	-
Horiz. %	213.81%	140.11%	137.87%	106.00%	150.17%	120.09%	100.00%	-
PBT	421,204	218,570	172,693	131,771	342,257	197,234	176,570	15.58%
YoY %	92.71%	26.57%	31.06%	-61.50%	73.53%	11.70%	-	-
Horiz. %	238.55%	123.79%	97.80%	74.63%	193.84%	111.70%	100.00%	-
Tax	-93,982	-59,741	-41,134	-28,252	-74,235	-46,116	-43,110	13.86%
YoY %	-57.32%	-45.24%	-45.60%	61.94%	-60.97%	-6.97%	-	-
Horiz. %	218.01%	138.58%	95.42%	65.53%	172.20%	106.97%	100.00%	-
NP	327,222	158,829	131,559	103,519	268,022	151,118	133,460	16.11%
YoY %	106.02%	20.73%	27.09%	-61.38%	77.36%	13.23%	-	-
Horiz. %	245.18%	119.01%	98.58%	77.57%	200.83%	113.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	303,742	155,721	133,944	100,512	265,265	140,067	119,054	16.88%
YoY %	95.06%	16.26%	33.26%	-62.11%	89.38%	17.65%	-	-
Horiz. %	255.13%	130.80%	112.51%	84.43%	222.81%	117.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.31%	27.33%	23.82%	21.44%	21.69%	23.38%	24.42%	-
YoY %	-18.37%	14.74%	11.10%	-1.15%	-7.23%	-4.26%	-	-
Horiz. %	91.36%	111.92%	97.54%	87.80%	88.82%	95.74%	100.00%	-
Total Cost	3,220,982	2,166,292	2,156,356	1,655,517	2,224,099	1,841,808	1,526,042	13.25%
YoY %	48.69%	0.46%	30.25%	-25.56%	20.76%	20.69%	-	-
Horiz. %	211.07%	141.95%	141.30%	108.48%	145.74%	120.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	761,919	634,319	567,125	469,636	566,378	474,896	443,266	9.44%
YoY %	20.12%	11.85%	20.76%	-17.08%	19.26%	7.14%	-	-
Horiz. %	171.89%	143.10%	127.94%	105.95%	127.77%	107.14%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Dividend
Div	256,460	101,691	75,492	86,582	246,579	120,080	133,749	11.45%
YoY %	152.20%	34.70%	-12.81%	-64.89%	105.35%	-10.22%	-	-
Horiz. %	191.75%	76.03%	56.44%	64.73%	184.36%	89.78%	100.00%	-
Div Payout %	84.43%	65.30%	56.36%	86.14%	92.96%	85.73%	112.34%	-
YoY %	29.30%	15.86%	-34.57%	-7.34%	8.43%	-23.69%	-	-
Horiz. %	75.16%	58.13%	50.17%	76.68%	82.75%	76.31%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Equity
Net Worth	761,919	634,319	567,125	469,636	566,378	474,896	443,266	9.44%
YoY %	20.12%	11.85%	20.76%	-17.08%	19.26%	7.14%	-	-
Horiz. %	171.89%	143.10%	127.94%	105.95%	127.77%	107.14%	100.00%	-
NOSH	1,168,316	1,163,959	1,163,927	1,163,549	1,163,153	1,161,425	1,148,061	0.29%
YoY %	0.37%	0.00%	0.03%	0.03%	0.15%	1.16%	-	-
Horiz. %	101.76%	101.38%	101.38%	101.35%	101.31%	101.16%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Ratio Analysis
NP Margin	9.22%	6.83%	5.75%	5.88%	10.75%	7.58%	8.04%	-
YoY %	34.99%	18.78%	-2.21%	-45.30%	41.82%	-5.72%	-	-
Horiz. %	114.68%	84.95%	71.52%	73.13%	133.71%	94.28%	100.00%	-
ROE	39.87%	24.55%	23.62%	21.40%	46.84%	29.49%	26.86%	-
YoY %	62.40%	3.94%	10.37%	-54.31%	58.83%	9.79%	-	-
Horiz. %	148.44%	91.40%	87.94%	79.67%	174.39%	109.79%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Per Share
RPS	304.38	200.06	196.99	151.36	214.77	172.60	144.55	13.20%
YoY %	52.14%	1.56%	30.15%	-29.52%	24.43%	19.41%	-	-
Horiz. %	210.57%	138.40%	136.28%	104.71%	148.58%	119.41%	100.00%	-
EPS	26.11	13.40	11.53	8.65	22.86	12.13	10.37	16.62%
YoY %	94.85%	16.22%	33.29%	-62.16%	88.46%	16.97%	-	-
Horiz. %	251.78%	129.22%	111.19%	83.41%	220.44%	116.97%	100.00%	-
DPS	22.00	8.75	6.50	7.45	21.25	10.40	11.65	11.17%
YoY %	151.43%	34.62%	-12.75%	-64.94%	104.33%	-10.73%	-	-
Horiz. %	188.84%	75.11%	55.79%	63.95%	182.40%	89.27%	100.00%	-
NAPS	0.6536	0.5458	0.4883	0.4041	0.4881	0.4113	0.3861	9.16%
YoY %	19.75%	11.78%	20.84%	-17.21%	18.67%	6.53%	-	-
Horiz. %	169.28%	141.36%	126.47%	104.66%	126.42%	106.53%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,163,959
RPS	303.02	198.57	195.39	150.23	212.83	170.20	141.72	13.49%
YoY %	52.60%	1.63%	30.06%	-29.41%	25.05%	20.10%	-	-
Horiz. %	213.82%	140.11%	137.87%	106.00%	150.18%	120.10%	100.00%	-
EPS	25.94	13.30	11.44	8.58	22.65	11.96	10.17	16.88%
YoY %	95.04%	16.26%	33.33%	-62.12%	89.38%	17.60%	-	-
Horiz. %	255.06%	130.78%	112.49%	84.37%	222.71%	117.60%	100.00%	-
DPS	21.90	8.68	6.45	7.39	21.06	10.26	11.42	11.45%
YoY %	152.30%	34.57%	-12.72%	-64.91%	105.26%	-10.16%	-	-
Horiz. %	191.77%	76.01%	56.48%	64.71%	184.41%	89.84%	100.00%	-
NAPS	0.6507	0.5417	0.4843	0.4011	0.4837	0.4056	0.3786	9.44%
YoY %	20.12%	11.85%	20.74%	-17.08%	19.26%	7.13%	-	-
Horiz. %	171.87%	143.08%	127.92%	105.94%	127.76%	107.13%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/23	29/04/22	30/04/21	30/04/20	30/04/19	30/04/18	28/04/17	-
Price	2.31	1.77	1.48	1.36	2.40	2.22	2.15	-
P/RPS	0.76	0.88	0.75	0.90	1.12	1.29	1.49	-10.60%
YoY %	-13.64%	17.33%	-16.67%	-19.64%	-13.18%	-13.42%	-	-
Horiz. %	51.01%	59.06%	50.34%	60.40%	75.17%	86.58%	100.00%	-
P/EPS	8.87	13.21	12.83	15.73	10.50	18.30	20.73	-13.18%
YoY %	-32.85%	2.96%	-18.44%	49.81%	-42.62%	-11.72%	-	-
Horiz. %	42.79%	63.72%	61.89%	75.88%	50.65%	88.28%	100.00%	-
EY	11.28	7.57	7.79	6.36	9.53	5.46	4.82	15.21%
YoY %	49.01%	-2.82%	22.48%	-33.26%	74.54%	13.28%	-	-
Horiz. %	234.02%	157.05%	161.62%	131.95%	197.72%	113.28%	100.00%	-
DY	9.52	4.94	4.39	5.48	8.85	4.68	5.42	9.83%
YoY %	92.71%	12.53%	-19.89%	-38.08%	89.10%	-13.65%	-	-
Horiz. %	175.65%	91.14%	81.00%	101.11%	163.28%	86.35%	100.00%	-
P/NAPS	3.53	3.24	3.03	3.37	4.92	5.40	5.57	-7.31%
YoY %	8.95%	6.93%	-10.09%	-31.50%	-8.89%	-3.05%	-	-
Horiz. %	63.38%	58.17%	54.40%	60.50%	88.33%	96.95%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Price Multiplier on Announcement Date
Date	12/06/23	13/06/22	18/06/21	11/06/20	12/06/19	12/06/18	13/06/17	-
Price	2.23	1.78	1.48	1.62	2.40	2.33	2.02	-
P/RPS	0.73	0.89	0.75	1.07	1.12	1.35	1.40	-10.28%
YoY %	-17.98%	18.67%	-29.91%	-4.46%	-17.04%	-3.57%	-	-
Horiz. %	52.14%	63.57%	53.57%	76.43%	80.00%	96.43%	100.00%	-
P/EPS	8.56	13.28	12.83	18.73	10.50	19.21	19.48	-12.80%
YoY %	-35.54%	3.51%	-31.50%	78.38%	-45.34%	-1.39%	-	-
Horiz. %	43.94%	68.17%	65.86%	96.15%	53.90%	98.61%	100.00%	-
EY	11.68	7.53	7.79	5.34	9.53	5.21	5.13	14.69%
YoY %	55.11%	-3.34%	45.88%	-43.97%	82.92%	1.56%	-	-
Horiz. %	227.68%	146.78%	151.85%	104.09%	185.77%	101.56%	100.00%	-
DY	9.87	4.92	4.39	4.60	8.85	4.46	5.77	9.35%
YoY %	100.61%	12.07%	-4.57%	-48.02%	98.43%	-22.70%	-	-
Horiz. %	171.06%	85.27%	76.08%	79.72%	153.38%	77.30%	100.00%	-
P/NAPS	3.41	3.26	3.03	4.01	4.92	5.66	5.23	-6.87%
YoY %	4.60%	7.59%	-24.44%	-18.50%	-13.07%	8.22%	-	-
Horiz. %	65.20%	62.33%	57.93%	76.67%	94.07%	108.22%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: MKH Oil Palm (East Kalimantan) Holdings Berhad

MQ Trader

MQ Trading Signals

2024-04-16 11:50:00

EMA 5

10 Mins

BUY

2024-04-16 11:40:00

EMA 5

5 Mins

BUY

2024-04-16 11:35:00

EMA 5

5 Mins

SELL

2024-04-16 11:25:00

EMA 5

5 Mins

BUY

2024-04-16 11:20:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

334

HLIND

HONG LEONG INDUSTRIES BHD

318

MPI

MALAYSIAN PACIFIC INDUSTRIES

313

PTRANS

PERAK TRANSIT BERHAD

313

DNEX

DAGANG NEXCHANGE BERHAD

252

PBBANK

PUBLIC BANK BHD

216

GENM

GENTING MALAYSIA BERHAD

189

GENTING

GENTING BHD

188

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

175

Daily Stocks

TWL

0.03

-0.005

156,329,600

HSI-CVM

0.155

-0.045

138,261,800

SAPNRG

0.045

-0.005

98,692,100

HSI-HUE

0.17

+0.035

78,277,100

HSI-HSY

0.215

+0.065

76,903,100

INGENIEU

0.145

+0.005

50,823,200

HSI-HSL

0.035

+0.015

50,514,100

VELESTO

0.27

-0.005

49,778,300

HSI-CVH

0.23

-0.075

48,257,300

HSI-CVB

0.025

-0.03

48,085,900

More active Stocks

NESTLE

122.80

+0.70

33,600

UTDPLT

25.04

+0.20

296,600

HSI-HS9

1.31

+0.18

2,000

HSI-HS5

0.985

+0.135

8,000

IHS046000824

103.50

+0.10

HSI-HSZ

0.605

+0.09

3,520,100

HSI-HS2

0.60

+0.085

1,444,600

IHH

6.11

+0.08

1,648,500

CDB

4.15

+0.07

916,000

TIMECOM

5.18

+0.07

744,800

More gainer Stocks

DLADY

31.90

-1.72

55,200

MPI

30.56

-0.44

37,900

AJI

19.00

-0.32

39,200

HEIM

22.74

-0.30

137,700

HLFG

16.38

-0.30

126,000

HLIND

10.40

-0.30

102,100

NVIDIA-C1

4.42

-0.23

27,600

HARISON

9.01

-0.21

6,500

HLBANK

19.26

-0.20

91,300

SP500-C38

0.395

-0.185

2,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More