[BAUTO] YoY Annualized Quarter Result on 31-Jan-2023 [#3]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

13-Mar-2023

Admission Sponsor

Sponsor

Financial Year

30-Apr-2023

Quarter

31-Jan-2023 [#3]

Profit Trend

QoQ- 16.9%

YoY- 163.73%

Quarter Report

BAuto_Qtr3_13.03.2023.pdf

Latest QR

Upcoming QR

BAUTO's Result

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Annualized Quarter Result
Revenue	3,990,312	3,301,073	1,903,680	2,195,624	1,946,234	2,605,125	1,896,442	13.19%
YoY %	20.88%	73.40%	-13.30%	12.81%	-25.29%	37.37%	-	-
Horiz. %	210.41%	174.07%	100.38%	115.78%	102.63%	137.37%	100.00%	-
PBT	478,093	375,561	137,517	118,964	171,429	352,865	164,750	19.42%
YoY %	27.30%	173.10%	15.60%	-30.60%	-51.42%	114.18%	-	-
Horiz. %	290.19%	227.96%	83.47%	72.21%	104.05%	214.18%	100.00%	-
Tax	-107,230	-82,750	-33,538	-31,378	-36,145	-75,753	-40,806	17.46%
YoY %	-29.58%	-146.74%	-6.88%	13.19%	52.29%	-85.64%	-	-
Horiz. %	262.78%	202.79%	82.19%	76.90%	88.58%	185.64%	100.00%	-
NP	370,862	292,810	103,978	87,585	135,284	277,112	123,944	20.03%
YoY %	26.66%	181.61%	18.72%	-35.26%	-51.18%	123.58%	-	-
Horiz. %	299.22%	236.24%	83.89%	70.66%	109.15%	223.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	347,757	270,826	102,689	89,489	130,737	273,610	110,506	21.04%
YoY %	28.41%	163.73%	14.75%	-31.55%	-52.22%	147.60%	-	-
Horiz. %	314.70%	245.08%	92.93%	80.98%	118.31%	247.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.43%	22.03%	24.39%	26.38%	21.08%	21.47%	24.77%	-
YoY %	1.82%	-9.68%	-7.54%	25.14%	-1.82%	-13.32%	-	-
Horiz. %	90.55%	88.94%	98.47%	106.50%	85.10%	86.68%	100.00%	-
Total Cost	3,619,449	3,008,262	1,799,701	2,108,038	1,810,950	2,328,013	1,772,498	12.62%
YoY %	20.32%	67.15%	-14.63%	16.41%	-22.21%	31.34%	-	-
Horiz. %	204.20%	169.72%	101.53%	118.93%	102.17%	131.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	783,063	707,075	580,559	516,480	478,277	555,926	445,792	9.83%
YoY %	10.75%	21.79%	12.41%	7.99%	-13.97%	24.71%	-	-
Horiz. %	175.66%	158.61%	130.23%	115.86%	107.29%	124.71%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Dividend
Div	221,797	170,622	65,849	50,327	115,368	166,352	83,153	17.75%
YoY %	29.99%	159.11%	30.84%	-56.38%	-30.65%	100.06%	-	-
Horiz. %	266.73%	205.19%	79.19%	60.52%	138.74%	200.06%	100.00%	-
Div Payout %	63.78%	63.00%	64.12%	56.24%	88.24%	60.80%	75.25%	-
YoY %	1.24%	-1.75%	14.01%	-36.26%	45.13%	-19.20%	-	-
Horiz. %	84.76%	83.72%	85.21%	74.74%	117.26%	80.80%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Equity
Net Worth	783,063	707,075	580,559	516,480	478,277	555,926	445,792	9.83%
YoY %	10.75%	21.79%	12.41%	7.99%	-13.97%	24.71%	-	-
Horiz. %	175.66%	158.61%	130.23%	115.86%	107.29%	124.71%	100.00%	-
NOSH	1,170,933	1,165,834	1,163,932	1,163,927	1,163,538	1,162,973	1,160,383	0.15%
YoY %	0.44%	0.16%	0.00%	0.03%	0.05%	0.22%	-	-
Horiz. %	100.91%	100.47%	100.31%	100.31%	100.27%	100.22%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Ratio Analysis
NP Margin	9.29%	8.87%	5.46%	3.99%	6.95%	10.64%	6.54%	-
YoY %	4.74%	62.45%	36.84%	-42.59%	-34.68%	62.69%	-	-
Horiz. %	142.05%	135.63%	83.49%	61.01%	106.27%	162.69%	100.00%	-
ROE	44.41%	38.30%	17.69%	17.33%	27.34%	49.22%	24.79%	-
YoY %	15.95%	116.51%	2.08%	-36.61%	-44.45%	98.55%	-	-
Horiz. %	179.14%	154.50%	71.36%	69.91%	110.29%	198.55%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Per Share
RPS	341.82	283.76	163.82	189.05	167.57	224.46	164.21	12.99%
YoY %	20.46%	73.21%	-13.35%	12.82%	-25.35%	36.69%	-	-
Horiz. %	208.16%	172.80%	99.76%	115.13%	102.05%	136.69%	100.00%	-
EPS	29.81	23.29	8.84	7.71	11.25	23.57	9.59	20.79%
YoY %	27.99%	163.46%	14.66%	-31.47%	-52.27%	145.78%	-	-
Horiz. %	310.84%	242.86%	92.18%	80.40%	117.31%	245.78%	100.00%	-
DPS	19.00	14.67	5.67	4.33	9.93	14.33	7.20	17.54%
YoY %	29.52%	158.73%	30.95%	-56.39%	-30.70%	99.03%	-	-
Horiz. %	263.89%	203.75%	78.75%	60.14%	137.92%	199.03%	100.00%	-
NAPS	0.6708	0.6078	0.4996	0.4447	0.4118	0.479	0.386	9.64%
YoY %	10.37%	21.66%	12.35%	7.99%	-14.03%	24.09%	-	-
Horiz. %	173.78%	157.46%	129.43%	115.21%	106.68%	124.09%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,165,834
RPS	340.78	281.92	162.58	187.51	166.21	222.48	161.96	13.19%
YoY %	20.88%	73.40%	-13.30%	12.82%	-25.29%	37.37%	-	-
Horiz. %	210.41%	174.07%	100.38%	115.78%	102.62%	137.37%	100.00%	-
EPS	29.70	23.13	8.77	7.64	11.17	23.37	9.44	21.03%
YoY %	28.40%	163.74%	14.79%	-31.60%	-52.20%	147.56%	-	-
Horiz. %	314.62%	245.02%	92.90%	80.93%	118.33%	247.56%	100.00%	-
DPS	18.94	14.57	5.62	4.30	9.85	14.21	7.10	17.75%
YoY %	29.99%	159.25%	30.70%	-56.35%	-30.68%	100.14%	-	-
Horiz. %	266.76%	205.21%	79.15%	60.56%	138.73%	200.14%	100.00%	-
NAPS	0.6688	0.6039	0.4958	0.4411	0.4085	0.4748	0.3807	9.84%
YoY %	10.75%	21.80%	12.40%	7.98%	-13.96%	24.72%	-	-
Horiz. %	175.68%	158.63%	130.23%	115.87%	107.30%	124.72%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/24	31/01/23	31/01/22	29/01/21	31/01/20	31/01/19	30/01/18	-
Price	2.44	2.17	1.65	1.36	1.85	2.19	2.24	-
P/RPS	0.71	0.76	1.01	0.72	1.10	0.98	1.36	-10.26%
YoY %	-6.58%	-24.75%	40.28%	-34.55%	12.24%	-27.94%	-	-
Horiz. %	52.21%	55.88%	74.26%	52.94%	80.88%	72.06%	100.00%	-
P/EPS	8.19	9.32	18.67	17.65	16.43	9.29	23.41	-16.05%
YoY %	-12.12%	-50.08%	5.78%	7.43%	76.86%	-60.32%	-	-
Horiz. %	34.99%	39.81%	79.75%	75.40%	70.18%	39.68%	100.00%	-
EY	12.21	10.73	5.36	5.67	6.08	10.76	4.27	19.12%
YoY %	13.79%	100.19%	-5.47%	-6.74%	-43.49%	151.99%	-	-
Horiz. %	285.95%	251.29%	125.53%	132.79%	142.39%	251.99%	100.00%	-
DY	7.79	6.76	3.43	3.19	5.37	6.54	3.21	15.91%
YoY %	15.24%	97.08%	7.52%	-40.60%	-17.89%	103.74%	-	-
Horiz. %	242.68%	210.59%	106.85%	99.38%	167.29%	203.74%	100.00%	-
P/NAPS	3.64	3.57	3.30	3.06	4.49	4.57	5.80	-7.46%
YoY %	1.96%	8.18%	7.84%	-31.85%	-1.75%	-21.21%	-	-
Horiz. %	62.76%	61.55%	56.90%	52.76%	77.41%	78.79%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Price Multiplier on Announcement Date
Date	13/03/24	13/03/23	10/03/22	10/03/21	16/03/20	13/03/19	12/03/18	-
Price	2.48	2.12	1.74	1.35	1.48	2.24	2.02	-
P/RPS	0.73	0.75	1.06	0.71	0.88	1.00	1.23	-8.32%
YoY %	-2.67%	-29.25%	49.30%	-19.32%	-12.00%	-18.70%	-	-
Horiz. %	59.35%	60.98%	86.18%	57.72%	71.54%	81.30%	100.00%	-
P/EPS	8.32	9.11	19.69	17.52	13.15	9.50	21.11	-14.36%
YoY %	-8.67%	-53.73%	12.39%	33.23%	38.42%	-55.00%	-	-
Horiz. %	39.41%	43.15%	93.27%	82.99%	62.29%	45.00%	100.00%	-
EY	12.01	10.98	5.08	5.71	7.61	10.52	4.74	16.75%
YoY %	9.38%	116.14%	-11.03%	-24.97%	-27.66%	121.94%	-	-
Horiz. %	253.38%	231.65%	107.17%	120.46%	160.55%	221.94%	100.00%	-
DY	7.66	6.92	3.26	3.21	6.71	6.40	3.56	13.61%
YoY %	10.69%	112.27%	1.56%	-52.16%	4.84%	79.78%	-	-
Horiz. %	215.17%	194.38%	91.57%	90.17%	188.48%	179.78%	100.00%	-
P/NAPS	3.70	3.49	3.48	3.04	3.59	4.68	5.23	-5.60%
YoY %	6.02%	0.29%	14.47%	-15.32%	-23.29%	-10.52%	-	-
Horiz. %	70.75%	66.73%	66.54%	58.13%	68.64%	89.48%	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

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 16:00:00

EMA 5

30 Mins

BUY

2024-04-25 11:00:00

ADX

10 Mins

BUY

2024-04-25 10:50:00

EMA 5

10 Mins

BUY

2024-04-25 10:45:00

EMA 5

5 Mins

BUY

2024-04-25 10:40:00

VOLUME BREAKOUT

10 Mins

BUY

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

414

PTRANS

PERAK TRANSIT BERHAD

391

HLIND

HONG LEONG INDUSTRIES BHD

385

YTLPOWR

YTL POWER INTERNATIONAL BHD

289

SAPNRG

SAPURA ENERGY BERHAD

240

MYEG

MY E.G. SERVICES BHD

211

DNEX

DAGANG NEXCHANGE BERHAD

209

GENTING

GENTING BHD

199

MAYBANK

MALAYAN BANKING BHD

180

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

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