[BAUTO] YoY Cumulative Quarter Result on 31-Oct-2021 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- 253.62%
YoY- 6.67%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 2,096,229 1,499,838 804,630 1,048,738 992,213 1,175,714 862,935 15.93%
PBT 263,501 166,155 48,026 47,015 94,225 161,828 66,327 25.83%
Tax -59,879 -38,731 -12,764 -13,895 -21,144 -35,616 -17,665 22.55%
NP 203,622 127,424 35,262 33,120 73,081 126,212 48,662 26.92%
-
NP to SH 190,315 115,832 36,306 34,035 70,903 124,195 42,408 28.41%
-
Tax Rate 22.72% 23.31% 26.58% 29.55% 22.44% 22.01% 26.63% -
Total Cost 1,892,607 1,372,414 769,368 1,015,618 919,132 1,049,502 814,273 15.08%
-
Net Worth 769,460 660,791 556,788 499,833 483,207 515,793 428,689 10.23%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 116,514 75,512 23,228 20,337 69,626 72,573 35,724 21.76%
Div Payout % 61.22% 65.19% 63.98% 59.75% 98.20% 58.44% 84.24% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 769,460 660,791 556,788 499,833 483,207 515,793 428,689 10.23%
NOSH 1,170,190 1,163,964 1,163,927 1,163,549 1,160,441 1,162,374 1,152,391 0.25%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 9.71% 8.50% 4.38% 3.16% 7.37% 10.73% 5.64% -
ROE 24.73% 17.53% 6.52% 6.81% 14.67% 24.08% 9.89% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 179.91 129.10 69.28 90.24 85.50 101.25 74.88 15.72%
EPS 16.32 9.97 3.13 2.93 6.11 10.70 3.68 28.16%
DPS 10.00 6.50 2.00 1.75 6.00 6.25 3.10 21.54%
NAPS 0.6604 0.5688 0.4794 0.4301 0.4164 0.4442 0.372 10.03%
Adjusted Per Share Value based on latest NOSH - 1,163,927
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 178.83 127.95 68.64 89.47 84.65 100.30 73.62 15.93%
EPS 16.24 9.88 3.10 2.90 6.05 10.60 3.62 28.40%
DPS 9.94 6.44 1.98 1.74 5.94 6.19 3.05 21.75%
NAPS 0.6564 0.5637 0.475 0.4264 0.4122 0.44 0.3657 10.23%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 2.50 1.98 1.62 1.16 2.28 1.90 2.04 -
P/RPS 1.39 1.53 2.34 1.29 2.67 1.88 2.72 -10.58%
P/EPS 15.31 19.86 51.82 39.61 37.32 17.76 55.43 -19.29%
EY 6.53 5.04 1.93 2.52 2.68 5.63 1.80 23.94%
DY 4.00 3.28 1.23 1.51 2.63 3.29 1.52 17.49%
P/NAPS 3.79 3.48 3.38 2.70 5.48 4.28 5.48 -5.95%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 12/12/23 08/12/22 13/12/21 10/12/20 10/12/19 12/12/18 08/12/17 -
Price 2.30 1.99 1.50 1.50 2.15 2.12 2.16 -
P/RPS 1.28 1.54 2.17 1.66 2.51 2.09 2.88 -12.63%
P/EPS 14.08 19.96 47.98 51.22 35.19 19.82 58.70 -21.16%
EY 7.10 5.01 2.08 1.95 2.84 5.05 1.70 26.88%
DY 4.35 3.27 1.33 1.17 2.79 2.95 1.44 20.22%
P/NAPS 3.48 3.50 3.13 3.49 5.16 4.77 5.81 -8.18%

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