[BAUTO] YoY Annualized Quarter Result on 31-Jul-2022 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
12-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jul-2022 [#1]
Profit Trend
QoQ- 28.84%
YoY- 388.55%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 4,357,112 2,867,476 1,283,168 1,795,576 2,140,176 1,941,584 1,564,912 18.59%
PBT 562,668 298,264 57,908 52,460 260,148 268,976 126,892 28.16%
Tax -131,064 -71,800 -16,548 -18,112 -54,256 -62,604 -34,260 25.04%
NP 431,604 226,464 41,360 34,348 205,892 206,372 92,632 29.22%
-
NP to SH 400,876 200,636 41,068 36,980 202,060 201,112 80,828 30.57%
-
Tax Rate 23.29% 24.07% 28.58% 34.53% 20.86% 23.27% 27.00% -
Total Cost 3,925,508 2,641,012 1,241,808 1,761,228 1,934,284 1,735,212 1,472,280 17.74%
-
Net Worth 736,595 629,909 538,089 480,910 498,647 474,137 427,002 9.50%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 233,469 139,463 23,228 23,243 150,894 116,068 69,281 22.43%
Div Payout % 58.24% 69.51% 56.56% 62.85% 74.68% 57.71% 85.71% -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 736,595 629,909 538,089 480,910 498,647 474,137 427,002 9.50%
NOSH 1,169,283 1,163,964 1,163,927 1,163,549 1,163,349 1,162,008 1,154,685 0.20%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 9.91% 7.90% 3.22% 1.91% 9.62% 10.63% 5.92% -
ROE 54.42% 31.85% 7.63% 7.69% 40.52% 42.42% 18.93% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 373.25 246.73 110.48 154.50 184.38 167.28 135.53 18.38%
EPS 34.36 17.28 3.52 3.20 17.40 17.32 7.00 30.34%
DPS 20.00 12.00 2.00 2.00 13.00 10.00 6.00 22.20%
NAPS 0.631 0.542 0.4633 0.4138 0.4296 0.4085 0.3698 9.30%
Adjusted Per Share Value based on latest NOSH - 1,163,964
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 372.11 244.89 109.59 153.35 182.78 165.82 133.65 18.59%
EPS 34.24 17.13 3.51 3.16 17.26 17.18 6.90 30.58%
DPS 19.94 11.91 1.98 1.99 12.89 9.91 5.92 22.42%
NAPS 0.6291 0.538 0.4595 0.4107 0.4259 0.4049 0.3647 9.50%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 2.05 1.77 1.51 1.41 2.55 2.18 1.96 -
P/RPS 0.55 0.72 1.37 0.91 1.38 1.30 1.45 -14.91%
P/EPS 5.97 10.25 42.70 44.31 14.65 12.58 28.00 -22.69%
EY 16.75 9.75 2.34 2.26 6.83 7.95 3.57 29.37%
DY 9.76 6.78 1.32 1.42 5.10 4.59 3.06 21.31%
P/NAPS 3.25 3.27 3.26 3.41 5.94 5.34 5.30 -7.82%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 12/09/23 12/09/22 13/09/21 10/09/20 13/09/19 13/09/18 11/09/17 -
Price 2.18 1.83 1.58 1.41 2.39 2.07 2.14 -
P/RPS 0.58 0.74 1.43 0.91 1.30 1.24 1.58 -15.37%
P/EPS 6.35 10.60 44.68 44.31 13.73 11.95 30.57 -23.03%
EY 15.75 9.43 2.24 2.26 7.28 8.37 3.27 29.93%
DY 9.17 6.56 1.27 1.42 5.44 4.83 2.80 21.85%
P/NAPS 3.45 3.38 3.41 3.41 5.56 5.07 5.79 -8.26%

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