[BAUTO] YoY Annualized Quarter Result on 31-Oct-2019 [#2]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

10-Dec-2019

Admission Sponsor

Sponsor

Financial Year

30-Apr-2020

Quarter

31-Oct-2019 [#2]

Profit Trend

QoQ- -29.82%

YoY- -42.91%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	CAGR
Annualized Quarter Result
Revenue	2,999,676	1,609,260	2,097,476	1,984,426	2,351,428	1,725,870	1,933,574	7.58%
YoY %	86.40%	-23.28%	5.70%	-15.61%	36.25%	-10.74%	-	-
Horiz. %	155.14%	83.23%	108.48%	102.63%	121.61%	89.26%	100.00%	-
PBT	332,310	96,052	94,030	188,450	323,656	132,654	209,918	7.95%
YoY %	245.97%	2.15%	-50.10%	-41.77%	143.99%	-36.81%	-	-
Horiz. %	158.30%	45.76%	44.79%	89.77%	154.18%	63.19%	100.00%	-
Tax	-77,462	-25,528	-27,790	-42,288	-71,232	-35,330	-51,156	7.15%
YoY %	-203.44%	8.14%	34.28%	40.63%	-101.62%	30.94%	-	-
Horiz. %	151.42%	49.90%	54.32%	82.66%	139.24%	69.06%	100.00%	-
NP	254,848	70,524	66,240	146,162	252,424	97,324	158,762	8.20%
YoY %	261.36%	6.47%	-54.68%	-42.10%	159.36%	-38.70%	-	-
Horiz. %	160.52%	44.42%	41.72%	92.06%	159.00%	61.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	231,664	72,612	68,070	141,806	248,390	84,816	143,476	8.30%
YoY %	219.04%	6.67%	-52.00%	-42.91%	192.86%	-40.88%	-	-
Horiz. %	161.47%	50.61%	47.44%	98.84%	173.12%	59.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.31%	26.58%	29.55%	22.44%	22.01%	26.63%	24.37%	-
YoY %	-12.30%	-10.05%	31.68%	1.95%	-17.35%	9.27%	-	-
Horiz. %	95.65%	109.07%	121.26%	92.08%	90.32%	109.27%	100.00%	-
Total Cost	2,744,828	1,538,736	2,031,236	1,838,264	2,099,004	1,628,546	1,774,812	7.53%
YoY %	78.38%	-24.25%	10.50%	-12.42%	28.89%	-8.24%	-	-
Horiz. %	154.65%	86.70%	114.45%	103.58%	118.27%	91.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	660,791	556,788	499,833	483,207	515,793	428,689	457,129	6.33%
YoY %	18.68%	11.39%	3.44%	-6.32%	20.32%	-6.22%	-	-
Horiz. %	144.55%	121.80%	109.34%	105.70%	112.83%	93.78%	100.00%	-

	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	CAGR
Dividend
Div	151,024	46,457	40,674	139,253	145,146	71,448	131,787	2.29%
YoY %	225.08%	14.22%	-70.79%	-4.06%	103.15%	-45.79%	-	-
Horiz. %	114.60%	35.25%	30.86%	105.67%	110.14%	54.21%	100.00%	-
Div Payout %	65.19%	63.98%	59.75%	98.20%	58.44%	84.24%	91.85%	-
YoY %	1.89%	7.08%	-39.15%	68.04%	-30.63%	-8.29%	-	-
Horiz. %	70.97%	69.66%	65.05%	106.91%	63.63%	91.71%	100.00%	-

	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	CAGR
Equity
Net Worth	660,791	556,788	499,833	483,207	515,793	428,689	457,129	6.33%
YoY %	18.68%	11.39%	3.44%	-6.32%	20.32%	-6.22%	-	-
Horiz. %	144.55%	121.80%	109.34%	105.70%	112.83%	93.78%	100.00%	-
NOSH	1,163,964	1,163,927	1,163,549	1,160,441	1,162,374	1,152,391	1,145,974	0.25%
YoY %	0.00%	0.03%	0.27%	-0.17%	0.87%	0.56%	-	-
Horiz. %	101.57%	101.57%	101.53%	101.26%	101.43%	100.56%	100.00%	-

	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	CAGR
Ratio Analysis
NP Margin	8.50%	4.38%	3.16%	7.37%	10.73%	5.64%	8.21%	-
YoY %	94.06%	38.61%	-57.12%	-31.31%	90.25%	-31.30%	-	-
Horiz. %	103.53%	53.35%	38.49%	89.77%	130.69%	68.70%	100.00%	-
ROE	35.06%	13.04%	13.62%	29.35%	48.16%	19.78%	31.39%	-
YoY %	168.87%	-4.26%	-53.59%	-39.06%	143.48%	-36.99%	-	-
Horiz. %	111.69%	41.54%	43.39%	93.50%	153.42%	63.01%	100.00%	-

	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	CAGR
Per Share
RPS	258.21	138.56	180.49	171.01	202.50	149.76	168.73	7.34%
YoY %	86.35%	-23.23%	5.54%	-15.55%	35.22%	-11.24%	-	-
Horiz. %	153.03%	82.12%	106.97%	101.35%	120.01%	88.76%	100.00%	-
EPS	19.94	6.26	5.86	12.22	21.40	7.36	12.52	8.06%
YoY %	218.53%	6.83%	-52.05%	-42.90%	190.76%	-41.21%	-	-
Horiz. %	159.27%	50.00%	46.81%	97.60%	170.93%	58.79%	100.00%	-
DPS	13.00	4.00	3.50	12.00	12.50	6.20	11.50	2.06%
YoY %	225.00%	14.29%	-70.83%	-4.00%	101.61%	-46.09%	-	-
Horiz. %	113.04%	34.78%	30.43%	104.35%	108.70%	53.91%	100.00%	-
NAPS	0.5688	0.4794	0.4301	0.4164	0.4442	0.372	0.3989	6.08%
YoY %	18.65%	11.46%	3.29%	-6.26%	19.41%	-6.74%	-	-
Horiz. %	142.59%	120.18%	107.82%	104.39%	111.36%	93.26%	100.00%	-

	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,158,409
RPS	256.18	137.43	179.13	169.47	200.82	147.39	165.13	7.59%
YoY %	86.41%	-23.28%	5.70%	-15.61%	36.25%	-10.74%	-	-
Horiz. %	155.14%	83.23%	108.48%	102.63%	121.61%	89.26%	100.00%	-
EPS	19.78	6.20	5.81	12.11	21.21	7.24	12.25	8.30%
YoY %	219.03%	6.71%	-52.02%	-42.90%	192.96%	-40.90%	-	-
Horiz. %	161.47%	50.61%	47.43%	98.86%	173.14%	59.10%	100.00%	-
DPS	12.90	3.97	3.47	11.89	12.40	6.10	11.25	2.30%
YoY %	224.94%	14.41%	-70.82%	-4.11%	103.28%	-45.78%	-	-
Horiz. %	114.67%	35.29%	30.84%	105.69%	110.22%	54.22%	100.00%	-
NAPS	0.5643	0.4755	0.4269	0.4127	0.4405	0.3661	0.3904	6.32%
YoY %	18.68%	11.38%	3.44%	-6.31%	20.32%	-6.22%	-	-
Horiz. %	144.54%	121.80%	109.35%	105.71%	112.83%	93.78%	100.00%	-

	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/22	29/10/21	30/10/20	31/10/19	31/10/18	31/10/17	31/10/16	-
Price	1.98	1.62	1.16	2.28	1.90	2.04	2.28	-
P/RPS	0.77	1.17	0.64	1.33	0.94	1.36	1.35	-8.92%
YoY %	-34.19%	82.81%	-51.88%	41.49%	-30.88%	0.74%	-	-
Horiz. %	57.04%	86.67%	47.41%	98.52%	69.63%	100.74%	100.00%	-
P/EPS	9.93	25.91	19.80	18.66	8.88	27.72	18.21	-9.60%
YoY %	-61.68%	30.86%	6.11%	110.14%	-67.97%	52.22%	-	-
Horiz. %	54.53%	142.28%	108.73%	102.47%	48.76%	152.22%	100.00%	-
EY	10.07	3.86	5.05	5.36	11.26	3.61	5.49	10.63%
YoY %	160.88%	-23.56%	-5.78%	-52.40%	211.91%	-34.24%	-	-
Horiz. %	183.42%	70.31%	91.99%	97.63%	205.10%	65.76%	100.00%	-
DY	6.57	2.47	3.02	5.26	6.58	3.04	5.04	4.51%
YoY %	165.99%	-18.21%	-42.59%	-20.06%	116.45%	-39.68%	-	-
Horiz. %	130.36%	49.01%	59.92%	104.37%	130.56%	60.32%	100.00%	-
P/NAPS	3.48	3.38	2.70	5.48	4.28	5.48	5.72	-7.94%
YoY %	2.96%	25.19%	-50.73%	28.04%	-21.90%	-4.20%	-	-
Horiz. %	60.84%	59.09%	47.20%	95.80%	74.83%	95.80%	100.00%	-

	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	CAGR
Price Multiplier on Announcement Date
Date	08/12/22	13/12/21	10/12/20	10/12/19	12/12/18	08/12/17	08/12/16	-
Price	1.99	1.50	1.50	2.15	2.12	2.16	2.12	-
P/RPS	0.77	1.08	0.83	1.26	1.05	1.44	1.26	-7.87%
YoY %	-28.70%	30.12%	-34.13%	20.00%	-27.08%	14.29%	-	-
Horiz. %	61.11%	85.71%	65.87%	100.00%	83.33%	114.29%	100.00%	-
P/EPS	9.98	23.99	25.61	17.59	9.91	29.35	16.93	-8.42%
YoY %	-58.40%	-6.33%	45.59%	77.50%	-66.24%	73.36%	-	-
Horiz. %	58.95%	141.70%	151.27%	103.90%	58.54%	173.36%	100.00%	-
EY	10.02	4.17	3.90	5.68	10.09	3.41	5.91	9.19%
YoY %	140.29%	6.92%	-31.34%	-43.71%	195.89%	-42.30%	-	-
Horiz. %	169.54%	70.56%	65.99%	96.11%	170.73%	57.70%	100.00%	-
DY	6.53	2.67	2.33	5.58	5.90	2.87	5.42	3.15%
YoY %	144.57%	14.59%	-58.24%	-5.42%	105.57%	-47.05%	-	-
Horiz. %	120.48%	49.26%	42.99%	102.95%	108.86%	52.95%	100.00%	-
P/NAPS	3.50	3.13	3.49	5.16	4.77	5.81	5.31	-6.70%
YoY %	11.82%	-10.32%	-32.36%	8.18%	-17.90%	9.42%	-	-
Horiz. %	65.91%	58.95%	65.73%	97.18%	89.83%	109.42%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

2024-05-02 12:20:00

EMA 5

10 Mins

SELL

2024-05-02 11:30:00

EMA 5

5 Mins

SELL

2024-05-02 10:25:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-02 10:25:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-02 09:30:00

ADX

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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

348

MPI

MALAYSIAN PACIFIC INDUSTRIES

342

HLIND

HONG LEONG INDUSTRIES BHD

334

YTLPOWR

YTL POWER INTERNATIONAL BHD

267

MYEG

MY E.G. SERVICES BHD

243

CAPITALA

CAPITAL A BERHAD

204

PBBANK

PUBLIC BANK BHD

176

MAYBANK

MALAYAN BANKING BHD

163

SAPNRG

SAPURA ENERGY BERHAD

161

Daily Stocks

HSI-CVZ

0.22

+0.05

236,776,100

HSI-HUF

0.05

-0.035

225,631,100

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

MYEG

0.92

-0.015

55,776,500

HSI-HUQ

0.065

-0.03

52,210,300

ICONIC-WA

0.04

-0.005

52,093,000

BPURI

0.075

0.00

48,710,800

TOPGLOV

0.88

0.00

40,688,000

More active Stocks

DLADY

33.68

+0.82

18,200

NESTLE

127.90

+0.70

56,000

GESHEN

4.30

+0.41

533,000

HSI-CXJ

0.50

+0.31

10,000

ALLIANZ

21.34

+0.30

53,500

LPI

12.28

+0.28

189,000

CVIEW

1.55

+0.27

219,000

RCECAP

2.99

+0.22

2,299,700

ATECH

2.96

+0.20

2,797,000

F&N

31.80

+0.20

170,200

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

HSI-HS6

0.67

-0.14

1,400

UWC

2.96

-0.12

1,633,900

CRESNDO

3.48

-0.12

434,500

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

MASTER

3.67

-0.10

13,500

HSI-HS5

0.335

-0.095

400,000

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