[BAUTO] YoY TTM 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- 25.62%

YoY- 44.94%

Quarter Report

BAuto_Qtr1_12.09.2022.pdf

Latest QR

Upcoming QR

BAUTO's Result

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
TTM Result
Revenue	3,920,613	2,721,198	2,159,813	1,672,886	2,541,769	2,087,094	1,557,114	16.62%
YoY %	44.08%	25.99%	29.11%	-34.18%	21.79%	34.04%	-	-
Horiz. %	251.79%	174.76%	138.71%	107.44%	163.24%	134.04%	100.00%	-
PBT	487,305	278,659	174,055	79,849	340,050	232,755	149,720	21.72%
YoY %	74.88%	60.10%	117.98%	-76.52%	46.10%	55.46%	-	-
Horiz. %	325.48%	186.12%	116.25%	53.33%	227.12%	155.46%	100.00%	-
Tax	-108,798	-73,554	-40,743	-19,216	-72,148	-53,202	-37,351	19.49%
YoY %	-47.92%	-80.53%	-112.03%	73.37%	-35.61%	-42.44%	-	-
Horiz. %	291.29%	196.93%	109.08%	51.45%	193.16%	142.44%	100.00%	-
NP	378,507	205,105	133,312	60,633	267,902	179,553	112,369	22.42%
YoY %	84.54%	53.85%	119.87%	-77.37%	49.20%	59.79%	-	-
Horiz. %	336.84%	182.53%	118.64%	53.96%	238.41%	159.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	353,802	195,613	134,966	59,242	265,502	170,138	98,150	23.81%
YoY %	80.87%	44.94%	127.82%	-77.69%	56.05%	73.34%	-	-
Horiz. %	360.47%	199.30%	137.51%	60.36%	270.51%	173.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.33%	26.40%	23.41%	24.07%	21.22%	22.86%	24.95%	-
YoY %	-15.42%	12.77%	-2.74%	13.43%	-7.17%	-8.38%	-	-
Horiz. %	89.50%	105.81%	93.83%	96.47%	85.05%	91.62%	100.00%	-
Total Cost	3,542,106	2,516,093	2,026,501	1,612,253	2,273,867	1,907,541	1,444,745	16.11%
YoY %	40.78%	24.16%	25.69%	-29.10%	19.20%	32.03%	-	-
Horiz. %	245.17%	174.15%	140.27%	111.59%	157.39%	132.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	736,595	629,909	538,089	480,910	498,647	474,137	427,002	9.50%
YoY %	16.94%	17.06%	11.89%	-3.56%	5.17%	11.04%	-	-
Horiz. %	172.50%	147.52%	126.02%	112.62%	116.78%	111.04%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Dividend
Div	279,608	130,731	75,501	54,507	255,333	131,715	116,640	15.67%
YoY %	113.88%	73.15%	38.52%	-78.65%	93.85%	12.92%	-	-
Horiz. %	239.72%	112.08%	64.73%	46.73%	218.91%	112.92%	100.00%	-
Div Payout %	79.03%	66.83%	55.94%	92.01%	96.17%	77.42%	118.84%	-
YoY %	18.26%	19.47%	-39.20%	-4.33%	24.22%	-34.85%	-	-
Horiz. %	66.50%	56.24%	47.07%	77.42%	80.92%	65.15%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Equity
Net Worth	736,595	629,909	538,089	480,910	498,647	474,137	427,002	9.50%
YoY %	16.94%	17.06%	11.89%	-3.56%	5.17%	11.04%	-	-
Horiz. %	172.50%	147.52%	126.02%	112.62%	116.78%	111.04%	100.00%	-
NOSH	1,169,283	1,163,964	1,163,927	1,163,549	1,163,349	1,162,008	1,154,685	0.20%
YoY %	0.46%	0.00%	0.03%	0.02%	0.12%	0.63%	-	-
Horiz. %	101.26%	100.80%	100.80%	100.77%	100.75%	100.63%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Ratio Analysis
NP Margin	9.65%	7.54%	6.17%	3.62%	10.54%	8.60%	7.22%	-
YoY %	27.98%	22.20%	70.44%	-65.65%	22.56%	19.11%	-	-
Horiz. %	133.66%	104.43%	85.46%	50.14%	145.98%	119.11%	100.00%	-
ROE	48.03%	31.05%	25.08%	12.32%	53.24%	35.88%	22.99%	-
YoY %	54.69%	23.80%	103.57%	-76.86%	48.38%	56.07%	-	-
Horiz. %	208.92%	135.06%	109.09%	53.59%	231.58%	156.07%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Per Share
RPS	335.86	234.14	185.96	143.94	218.98	179.82	134.85	16.41%
YoY %	43.44%	25.91%	29.19%	-34.27%	21.78%	33.35%	-	-
Horiz. %	249.06%	173.63%	137.90%	106.74%	162.39%	133.35%	100.00%	-
EPS	30.31	16.83	11.62	5.10	22.87	14.66	8.50	23.59%
YoY %	80.10%	44.84%	127.84%	-77.70%	56.00%	72.47%	-	-
Horiz. %	356.59%	198.00%	136.71%	60.00%	269.06%	172.47%	100.00%	-
DPS	24.00	11.25	6.50	4.70	22.00	11.40	10.15	15.41%
YoY %	113.33%	73.08%	38.30%	-78.64%	92.98%	12.32%	-	-
Horiz. %	236.45%	110.84%	64.04%	46.31%	216.75%	112.32%	100.00%	-
NAPS	0.631	0.542	0.4633	0.4138	0.4296	0.4085	0.3698	9.30%
YoY %	16.42%	16.99%	11.96%	-3.68%	5.17%	10.47%	-	-
Horiz. %	170.63%	146.57%	125.28%	111.90%	116.17%	110.47%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,163,964
RPS	334.83	232.40	184.45	142.87	217.07	178.24	132.98	16.62%
YoY %	44.07%	26.00%	29.10%	-34.18%	21.79%	34.04%	-	-
Horiz. %	251.79%	174.76%	138.71%	107.44%	163.24%	134.04%	100.00%	-
EPS	30.22	16.71	11.53	5.06	22.67	14.53	8.38	23.82%
YoY %	80.85%	44.93%	127.87%	-77.68%	56.02%	73.39%	-	-
Horiz. %	360.62%	199.40%	137.59%	60.38%	270.53%	173.39%	100.00%	-
DPS	23.88	11.16	6.45	4.66	21.81	11.25	9.96	15.68%
YoY %	113.98%	73.02%	38.41%	-78.63%	93.87%	12.95%	-	-
Horiz. %	239.76%	112.05%	64.76%	46.79%	218.98%	112.95%	100.00%	-
NAPS	0.6291	0.538	0.4595	0.4107	0.4259	0.4049	0.3647	9.50%
YoY %	16.93%	17.08%	11.88%	-3.57%	5.19%	11.02%	-	-
Horiz. %	172.50%	147.52%	125.99%	112.61%	116.78%	111.02%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
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	0.61	0.76	0.81	0.98	1.16	1.21	1.45	-13.43%
YoY %	-19.74%	-6.17%	-17.35%	-15.52%	-4.13%	-16.55%	-	-
Horiz. %	42.07%	52.41%	55.86%	67.59%	80.00%	83.45%	100.00%	-
P/EPS	6.76	10.52	12.99	27.66	11.15	14.87	23.06	-18.48%
YoY %	-35.74%	-19.01%	-53.04%	148.07%	-25.02%	-35.52%	-	-
Horiz. %	29.31%	45.62%	56.33%	119.95%	48.35%	64.48%	100.00%	-
EY	14.78	9.51	7.70	3.62	8.97	6.72	4.34	22.64%
YoY %	55.42%	23.51%	112.71%	-59.64%	33.48%	54.84%	-	-
Horiz. %	340.55%	219.12%	177.42%	83.41%	206.68%	154.84%	100.00%	-
DY	11.71	6.36	4.30	3.33	8.63	5.23	5.18	14.55%
YoY %	84.12%	47.91%	29.13%	-61.41%	65.01%	0.97%	-	-
Horiz. %	226.06%	122.78%	83.01%	64.29%	166.60%	100.97%	100.00%	-
P/NAPS	3.25	3.27	3.26	3.41	5.94	5.34	5.30	-7.82%
YoY %	-0.61%	0.31%	-4.40%	-42.59%	11.24%	0.75%	-	-
Horiz. %	61.32%	61.70%	61.51%	64.34%	112.08%	100.75%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Announcement Date
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	0.65	0.78	0.85	0.98	1.09	1.15	1.59	-13.84%
YoY %	-16.67%	-8.24%	-13.27%	-10.09%	-5.22%	-27.67%	-	-
Horiz. %	40.88%	49.06%	53.46%	61.64%	68.55%	72.33%	100.00%	-
P/EPS	7.19	10.87	13.60	27.66	10.45	14.12	25.18	-18.84%
YoY %	-33.85%	-20.07%	-50.83%	164.69%	-25.99%	-43.92%	-	-
Horiz. %	28.55%	43.17%	54.01%	109.85%	41.50%	56.08%	100.00%	-
EY	13.90	9.20	7.35	3.62	9.57	7.08	3.97	23.21%
YoY %	51.09%	25.17%	103.04%	-62.17%	35.17%	78.34%	-	-
Horiz. %	350.13%	231.74%	185.14%	91.18%	241.06%	178.34%	100.00%	-
DY	11.01	6.15	4.11	3.33	9.21	5.51	4.74	15.07%
YoY %	79.02%	49.64%	23.42%	-63.84%	67.15%	16.24%	-	-
Horiz. %	232.28%	129.75%	86.71%	70.25%	194.30%	116.24%	100.00%	-
P/NAPS	3.45	3.38	3.41	3.41	5.56	5.07	5.79	-8.26%
YoY %	2.07%	-0.88%	0.00%	-38.67%	9.66%	-12.44%	-	-
Horiz. %	59.59%	58.38%	58.89%	58.89%	96.03%	87.56%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

327

MPI

MALAYSIAN PACIFIC INDUSTRIES

320

HLIND

HONG LEONG INDUSTRIES BHD

316

YTLPOWR

YTL POWER INTERNATIONAL BHD

172

MYEG

MY E.G. SERVICES BHD

159

SAPNRG

SAPURA ENERGY BERHAD

117

PBBANK

PUBLIC BANK BHD

115

CAPITALA

CAPITAL A BERHAD

110

MAYBANK

MALAYAN BANKING BHD

105

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

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