[BAUTO] YoY Cumulative Quarter Result on 31-Oct-2019 [#2] | Financial Results | I3investor

[BAUTO] YoY Cumulative 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- 40.36%

YoY- -42.91%

Quarter Report

BAuto_Qtr2_2020.pdf

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
Cumulative Result
Revenue	1,499,838	804,630	1,048,738	992,213	1,175,714	862,935	966,787	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	166,155	48,026	47,015	94,225	161,828	66,327	104,959	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	-38,731	-12,764	-13,895	-21,144	-35,616	-17,665	-25,578	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	127,424	35,262	33,120	73,081	126,212	48,662	79,381	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	115,832	36,306	34,035	70,903	124,195	42,408	71,738	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	1,372,414	769,368	1,015,618	919,132	1,049,502	814,273	887,406	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	75,512	23,228	20,337	69,626	72,573	35,724	65,893	2.29%
YoY %	225.09%	14.22%	-70.79%	-4.06%	103.15%	-45.78%	-	-
Horiz. %	114.60%	35.25%	30.86%	105.67%	110.14%	54.22%	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	17.53%	6.52%	6.81%	14.67%	24.08%	9.89%	15.69%	-
YoY %	168.87%	-4.26%	-53.58%	-39.08%	143.48%	-36.97%	-	-
Horiz. %	111.73%	41.56%	43.40%	93.50%	153.47%	63.03%	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	129.10	69.28	90.24	85.50	101.25	74.88	84.36	7.34%
YoY %	86.35%	-23.23%	5.54%	-15.56%	35.22%	-11.24%	-	-
Horiz. %	153.03%	82.12%	106.97%	101.35%	120.02%	88.76%	100.00%	-
EPS	9.97	3.13	2.93	6.11	10.70	3.68	6.26	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	6.50	2.00	1.75	6.00	6.25	3.10	5.75	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	128.09	68.72	89.56	84.74	100.41	73.70	82.57	7.58%
YoY %	86.39%	-23.27%	5.69%	-15.61%	36.24%	-10.74%	-	-
Horiz. %	155.13%	83.23%	108.47%	102.63%	121.61%	89.26%	100.00%	-
EPS	9.89	3.10	2.91	6.06	10.61	3.62	6.13	8.29%
YoY %	219.03%	6.53%	-51.98%	-42.88%	193.09%	-40.95%	-	-
Horiz. %	161.34%	50.57%	47.47%	98.86%	173.08%	59.05%	100.00%	-
DPS	6.45	1.98	1.74	5.95	6.20	3.05	5.63	2.29%
YoY %	225.76%	13.79%	-70.76%	-4.03%	103.28%	-45.83%	-	-
Horiz. %	114.56%	35.17%	30.91%	105.68%	110.12%	54.17%	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	1.53	2.34	1.29	2.67	1.88	2.72	2.70	-9.02%
YoY %	-34.62%	81.40%	-51.69%	42.02%	-30.88%	0.74%	-	-
Horiz. %	56.67%	86.67%	47.78%	98.89%	69.63%	100.74%	100.00%	-
P/EPS	19.86	51.82	39.61	37.32	17.76	55.43	36.42	-9.60%
YoY %	-61.68%	30.83%	6.14%	110.14%	-67.96%	52.20%	-	-
Horiz. %	54.53%	142.28%	108.76%	102.47%	48.76%	152.20%	100.00%	-
EY	5.04	1.93	2.52	2.68	5.63	1.80	2.75	10.61%
YoY %	161.14%	-23.41%	-5.97%	-52.40%	212.78%	-34.55%	-	-
Horiz. %	183.27%	70.18%	91.64%	97.45%	204.73%	65.45%	100.00%	-
DY	3.28	1.23	1.51	2.63	3.29	1.52	2.52	4.48%
YoY %	166.67%	-18.54%	-42.59%	-20.06%	116.45%	-39.68%	-	-
Horiz. %	130.16%	48.81%	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	1.54	2.17	1.66	2.51	2.09	2.88	2.51	-7.81%
YoY %	-29.03%	30.72%	-33.86%	20.10%	-27.43%	14.74%	-	-
Horiz. %	61.35%	86.45%	66.14%	100.00%	83.27%	114.74%	100.00%	-
P/EPS	19.96	47.98	51.22	35.19	19.82	58.70	33.87	-8.43%
YoY %	-58.40%	-6.33%	45.55%	77.55%	-66.24%	73.31%	-	-
Horiz. %	58.93%	141.66%	151.23%	103.90%	58.52%	173.31%	100.00%	-
EY	5.01	2.08	1.95	2.84	5.05	1.70	2.95	9.22%
YoY %	140.87%	6.67%	-31.34%	-43.76%	197.06%	-42.37%	-	-
Horiz. %	169.83%	70.51%	66.10%	96.27%	171.19%	57.63%	100.00%	-
DY	3.27	1.33	1.17	2.79	2.95	1.44	2.71	3.17%
YoY %	145.86%	13.68%	-58.06%	-5.42%	104.86%	-46.86%	-	-
Horiz. %	120.66%	49.08%	43.17%	102.95%	108.86%	53.14%	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

Post a Comment

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

No trading signals available.

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Stock Pick Contest Year 2024

Stock Pick Year 2024 - 30 Apr Result

2

Dark Horse Radar

Tambun (5191) - The Undervalue Gem for Penang Property Stock Gold Rush with ColdEye FongSiling 冷眼

3

Koon Yew Yin's Blog

Sendai is still up trend - Koon Yew Yin

4

CEO Morning Brief

YTL Power, YTL Corp Touch New Highs

5

save malaysia!

Does SJKC education of DAP’s Pang Sock Tao make her incompetent as a future KKB’s people’s rep?

6

save malaysia!

Travesty of justice: Jail time for stealing sardine but big sharks escape the net of justice?

7

save malaysia!

Anwar should seek legal recourse over Bloomberg's casino report, says lawyer

8

BFM Podcast

No Hard Landing For US Yet

Hot Stocks Today >

1

TASCO BERHAD

1000

2

PERAK TRANSIT BERHAD

332

3

MALAYSIAN PACIFIC INDUSTRIES

331

4

HONG LEONG INDUSTRIES BHD

329

5

YTL POWER INTERNATIONAL BHD

200

6

MY E.G. SERVICES BHD

180

7

SAPURA ENERGY BERHAD

141

8

PUBLIC BANK BHD

140

9

GENTING MALAYSIA BERHAD

136

10

MALAYAN BANKING BHD

135

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....