[BAUTO] YoY Annualized Quarter Result on 31-Jul-2019 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- -23.83%
YoY- 0.47%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 2,867,476 1,283,168 1,795,576 2,140,176 1,941,584 1,564,912 1,974,464 6.41%
PBT 298,264 57,908 52,460 260,148 268,976 126,892 234,292 4.10%
Tax -71,800 -16,548 -18,112 -54,256 -62,604 -34,260 -57,296 3.83%
NP 226,464 41,360 34,348 205,892 206,372 92,632 176,996 4.19%
-
NP to SH 200,636 41,068 36,980 202,060 201,112 80,828 164,444 3.36%
-
Tax Rate 24.07% 28.58% 34.53% 20.86% 23.27% 27.00% 24.45% -
Total Cost 2,641,012 1,241,808 1,761,228 1,934,284 1,735,212 1,472,280 1,797,468 6.62%
-
Net Worth 629,909 538,089 480,910 498,647 474,137 427,002 457,030 5.49%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div 139,463 23,228 23,243 150,894 116,068 69,281 137,418 0.24%
Div Payout % 69.51% 56.56% 62.85% 74.68% 57.71% 85.71% 83.57% -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 629,909 538,089 480,910 498,647 474,137 427,002 457,030 5.49%
NOSH 1,163,964 1,163,927 1,163,549 1,163,349 1,162,008 1,154,685 1,145,153 0.27%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 7.90% 3.22% 1.91% 9.62% 10.63% 5.92% 8.96% -
ROE 31.85% 7.63% 7.69% 40.52% 42.42% 18.93% 35.98% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 246.73 110.48 154.50 184.38 167.28 135.53 172.42 6.15%
EPS 17.28 3.52 3.20 17.40 17.32 7.00 14.36 3.13%
DPS 12.00 2.00 2.00 13.00 10.00 6.00 12.00 0.00%
NAPS 0.542 0.4633 0.4138 0.4296 0.4085 0.3698 0.3991 5.23%
Adjusted Per Share Value based on latest NOSH - 1,163,349
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 244.89 109.59 153.35 182.78 165.82 133.65 168.62 6.41%
EPS 17.13 3.51 3.16 17.26 17.18 6.90 14.04 3.36%
DPS 11.91 1.98 1.99 12.89 9.91 5.92 11.74 0.23%
NAPS 0.538 0.4595 0.4107 0.4259 0.4049 0.3647 0.3903 5.49%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 1.77 1.51 1.41 2.55 2.18 1.96 2.34 -
P/RPS 0.72 1.37 0.91 1.38 1.30 1.45 1.36 -10.05%
P/EPS 10.25 42.70 44.31 14.65 12.58 28.00 16.30 -7.43%
EY 9.75 2.34 2.26 6.83 7.95 3.57 6.14 8.00%
DY 6.78 1.32 1.42 5.10 4.59 3.06 5.13 4.75%
P/NAPS 3.27 3.26 3.41 5.94 5.34 5.30 5.86 -9.26%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 12/09/22 13/09/21 10/09/20 13/09/19 13/09/18 11/09/17 08/09/16 -
Price 1.83 1.58 1.41 2.39 2.07 2.14 2.25 -
P/RPS 0.74 1.43 0.91 1.30 1.24 1.58 1.30 -8.95%
P/EPS 10.60 44.68 44.31 13.73 11.95 30.57 15.67 -6.30%
EY 9.43 2.24 2.26 7.28 8.37 3.27 6.38 6.72%
DY 6.56 1.27 1.42 5.44 4.83 2.80 5.33 3.51%
P/NAPS 3.38 3.41 3.41 5.56 5.07 5.79 5.64 -8.17%

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