[BAUTO] YoY Quarter Result on 31-Oct-2020 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
10-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Oct-2020 [#2]
Profit Trend
QoQ- 168.14%
YoY- 21.59%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 1,006,951 782,969 483,838 599,844 457,169 690,318 471,707 13.46%
PBT 122,834 91,589 33,549 33,900 29,188 94,584 34,604 23.49%
Tax -27,113 -20,781 -8,627 -9,367 -7,580 -19,965 -9,100 19.94%
NP 95,721 70,808 24,922 24,533 21,608 74,619 25,504 24.64%
-
NP to SH 90,096 65,673 26,039 24,790 20,388 73,917 22,201 26.28%
-
Tax Rate 22.07% 22.69% 25.71% 27.63% 25.97% 21.11% 26.30% -
Total Cost 911,230 712,161 458,916 575,311 435,561 615,699 446,203 12.63%
-
Net Worth 769,460 660,791 556,788 499,833 482,361 515,793 427,915 10.26%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 58,257 40,660 17,421 14,526 31,856 43,544 18,404 21.16%
Div Payout % 64.66% 61.91% 66.91% 58.60% 156.25% 58.91% 82.90% -
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 769,460 660,791 556,788 499,833 482,361 515,793 427,915 10.26%
NOSH 1,170,190 1,163,964 1,163,927 1,163,549 1,158,409 1,162,374 1,150,310 0.28%
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 9.51% 9.04% 5.15% 4.09% 4.73% 10.81% 5.41% -
ROE 11.71% 9.94% 4.68% 4.96% 4.23% 14.33% 5.19% -
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 86.42 67.40 41.66 51.62 39.47 59.45 41.01 13.22%
EPS 7.73 5.65 2.24 2.13 1.76 6.36 1.93 26.00%
DPS 5.00 3.50 1.50 1.25 2.75 3.75 1.60 20.90%
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 - 1,163,549
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 86.00 66.87 41.32 51.23 39.04 58.95 40.28 13.46%
EPS 7.69 5.61 2.22 2.12 1.74 6.31 1.90 26.22%
DPS 4.98 3.47 1.49 1.24 2.72 3.72 1.57 21.20%
NAPS 0.6571 0.5643 0.4755 0.4269 0.4119 0.4405 0.3654 10.27%
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 2.89 2.94 3.89 2.25 5.78 3.20 4.97 -8.63%
P/EPS 32.33 35.03 72.26 54.38 129.55 29.85 105.70 -17.90%
EY 3.09 2.86 1.38 1.84 0.77 3.35 0.95 21.71%
DY 2.00 1.77 0.93 1.08 1.21 1.97 0.78 16.98%
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 2.66 2.95 3.60 2.91 5.45 3.57 5.27 -10.76%
P/EPS 29.74 35.20 66.91 70.32 122.16 33.30 111.92 -19.81%
EY 3.36 2.84 1.49 1.42 0.82 3.00 0.89 24.77%
DY 2.17 1.76 1.00 0.83 1.28 1.77 0.74 19.62%
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