BERMAZ AUTO BERHAD

KLSE (MYR): BAUTO (5248)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

2.18

Today's Change

-0.02 (0.91%)

Day's Change

2.17 - 2.21

Trading Volume

4,813,000

Financial

Show?
Last 10 FY Result
AQR T4Q 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 3,301,073 3,373,166 2,325,121 2,287,915 1,759,036 2,492,121 1,992,926 1,659,502 2,095,391 1,830,443 1,448,873 1,064,349 9.06%
PBT 375,561 397,103 218,570 172,693 131,771 342,257 197,234 176,570 278,257 298,971 181,583 69,224 13.61%
Tax -82,750 -96,650 -59,741 -41,134 -28,252 -74,235 -46,116 -43,110 -67,897 -79,486 -45,860 -17,211 14.81%
NP 292,810 300,453 158,829 131,559 103,519 268,022 151,118 133,460 210,360 219,485 135,723 52,013 13.19%
-
NP to SH 270,826 281,824 155,721 133,944 100,512 265,265 140,067 119,054 197,629 212,374 132,359 50,861 13.23%
-
Tax Rate 22.03% 24.34% 27.33% 23.82% 21.44% 21.69% 23.38% 24.42% 24.40% 26.59% 25.26% 24.86% -
Total Cost 3,008,262 3,072,713 2,166,292 2,156,356 1,655,517 2,224,099 1,841,808 1,526,042 1,885,031 1,610,958 1,313,150 1,012,336 8.81%
-
Net Worth 707,075 707,075 634,319 567,125 469,636 566,378 474,896 443,266 529,439 336,719 324,529 158,922 16.61%
Dividend
AQR T4Q 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div 170,622 180,174 101,691 75,492 86,582 246,579 120,080 133,749 192,876 118,232 39,798 - -
Div Payout % 63.00% 63.93% 65.30% 56.36% 86.14% 92.96% 85.73% 112.34% 97.60% 55.67% 30.07% - -
Equity
AQR T4Q 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 707,075 707,075 634,319 567,125 469,636 566,378 474,896 443,266 529,439 336,719 324,529 158,922 16.61%
NOSH 1,165,834 1,165,834 1,163,959 1,163,927 1,163,549 1,163,153 1,161,425 1,148,061 1,141,279 809,812 758,069 720,410 5.47%
Ratio Analysis
AQR T4Q 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 8.87% 8.91% 6.83% 5.75% 5.88% 10.75% 7.58% 8.04% 10.04% 11.99% 9.37% 4.89% -
ROE 38.30% 39.86% 24.55% 23.62% 21.40% 46.84% 29.49% 26.86% 37.33% 63.07% 40.78% 32.00% -
Per Share
AQR T4Q 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 283.76 289.96 200.06 196.99 151.36 214.77 172.60 144.55 183.60 226.03 191.13 147.74 3.42%
EPS 23.29 24.23 13.40 11.53 8.65 22.86 12.13 10.37 17.32 18.74 17.46 7.06 7.37%
DPS 14.67 15.50 8.75 6.50 7.45 21.25 10.40 11.65 16.90 14.60 5.25 0.00 -
NAPS 0.6078 0.6078 0.5458 0.4883 0.4041 0.4881 0.4113 0.3861 0.4639 0.4158 0.4281 0.2206 10.58%
Adjusted Per Share Value based on latest NOSH - 1,165,834
AQR T4Q 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 282.90 289.08 199.26 196.07 150.75 213.57 170.79 142.22 179.57 156.87 124.17 91.21 9.06%
EPS 23.21 24.15 13.35 11.48 8.61 22.73 12.00 10.20 16.94 18.20 11.34 4.36 13.23%
DPS 14.62 15.44 8.71 6.47 7.42 21.13 10.29 11.46 16.53 10.13 3.41 0.00 -
NAPS 0.606 0.606 0.5436 0.486 0.4025 0.4854 0.407 0.3799 0.4537 0.2886 0.2781 0.1362 16.61%
Price Multiplier on Financial Quarter End Date
AQR T4Q 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 31/01/23 31/01/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 - -
Price 2.17 2.17 1.77 1.48 1.36 2.40 2.22 2.15 2.20 4.04 2.08 0.00 -
P/RPS 0.76 0.75 0.88 0.75 0.90 1.12 1.29 1.49 1.20 1.79 1.09 0.00 -
P/EPS 9.32 8.96 13.21 12.83 15.73 10.50 18.30 20.73 12.70 15.41 11.91 0.00 -
EY 10.73 11.16 7.57 7.79 6.36 9.53 5.46 4.82 7.87 6.49 8.39 0.00 -
DY 6.76 7.14 4.94 4.39 5.48 8.85 4.68 5.42 7.68 3.61 2.52 0.00 -
P/NAPS 3.57 3.57 3.24 3.03 3.37 4.92 5.40 5.57 4.74 9.72 4.86 0.00 -
Price Multiplier on Announcement Date
AQR T4Q 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 13/03/23 13/03/23 13/06/22 18/06/21 11/06/20 12/06/19 12/06/18 13/06/17 13/06/16 11/06/15 11/06/14 - -
Price 2.12 2.12 1.78 1.48 1.62 2.40 2.33 2.02 2.28 3.55 2.31 0.00 -
P/RPS 0.75 0.73 0.89 0.75 1.07 1.12 1.35 1.40 1.24 1.57 1.21 0.00 -
P/EPS 9.11 8.75 13.28 12.83 18.73 10.50 19.21 19.48 13.17 13.54 13.23 0.00 -
EY 10.98 11.43 7.53 7.79 5.34 9.53 5.21 5.13 7.59 7.39 7.56 0.00 -
DY 6.92 7.31 4.92 4.39 4.60 8.85 4.46 5.77 7.41 4.11 2.27 0.00 -
P/NAPS 3.49 3.49 3.26 3.03 4.01 4.92 5.66 5.23 4.91 8.54 5.40 0.00 -

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
11 people like this. Showing 50 of 4,270 comments

jinova546

Come on bauto !!! Need to up about 1.75

2022-07-18 13:09

jinova546

Ok, now 1.78-1.79 is become support level. Well done Bauto, you done great.

2022-07-20 16:05

RJ87

what happen?
why suddenly so happy one?

2022-07-20 16:13

RJ87

queues does look funny

2022-07-20 17:31

RJ87

16:50:00 134,600 1.81
16:50:00 41,900 1.81

I think machine eating. I never manage to buy anything at 16:45 onwards.

2022-07-27 18:18

VTrade

When will be election?
Where can collect Sweets?

2022-08-02 11:09

RJ87

Dividend out liao terus buy. 100% Buy rate.

2022-08-05 15:46

IronShirt

coming Qr dividend?....5, 7 or 10sen. All indication Bauto is making very Good Profit

2022-09-01 11:53

Fabien _the efficient capital allocator

I wonder why they keep so much cash. sitting idling. equity base is 688mil. cash is 694mil, stripping of debt...net cash about 495mil.

2022-09-01 16:09

pakabu

3 cent dividend incoming.
Announcement date : 12 Sept 2022.

2022-09-14 19:24

Fabien _the efficient capital allocator

BAuto is a cash flow machine. Very very strong FCF generation that can support 80% dividends pay out.

Also, a good proxy for EV play (from local standpoint). They have impressive EV model line up; Mazda MX-30, Peugeot e-2008, KIA EV6 & PBV1

2022-09-21 20:26

fortunefire

Been waiting for my new car since May.

2022-10-28 17:43

Fabien _the efficient capital allocator

Mazda looking good

2022-10-31 22:23

RJ87

Sudah pecah RM2. Next stop RM2.20

2022-11-01 11:56

Christal186

yeah! my son Education Fund! I hold from MCO 2years ago until now!

2022-11-01 17:33

Fabien _the efficient capital allocator

Quarter not bad. 3.5 sen dividend

Continue to hold this cash cow

2022-12-08 18:50

cherry88

Just do a simple calculation. Given the 1H EPS of 9.97 sen, we assume full year of 20sen moving into FY2023 / 2024. At PE of 15x will have target of RM3.00

2022-12-09 08:52

Fabien _the efficient capital allocator

I love Mazda!

2022-12-09 16:22

Fabien _the efficient capital allocator

When it was 1.50, nobody wants this stock

2022-12-09 22:09

cherry88

If we read through major research report commanding on Bauto target price, it range from RM2.05 to RM2.80. (TA: 2.05; CIMB:2.80; AM: 2.25; HL:RM2.35; Ken:2.65; Rakuten:2.65; RHB:2.55; PBB: 2.65). So, exclude the highest and lowest target price, the average is RM2.44, with average PE of 13x. Assuming a consistent 13sen per year, yield is attractive at 5.9%.

2022-12-11 22:03

Dakewlest

Just bought again today. Hopefully can reach RM 2.30 soon.

2022-12-12 16:45

Dakewlest

What happened?

2022-12-20 12:30

OldWiseMan100

run before it is too late

2022-12-20 21:24

stevenckheng

EFP disposing automotive share, something coming ?

2022-12-21 00:19

wallstreetrookieNEW

Thanks Singor

2022-12-21 10:23

Dakewlest

Still hoping can reach RM2.30 soon.

2022-12-21 18:06

Fabien _the efficient capital allocator

Share price weakened due to appreciation of yen against ringgit. over-reaction in my view

2022-12-21 19:48

SinGor

Ringgit will appreciate to 3.90--4.10 next year before June 2023. Main reason is China roaring back to life and
Ukraine War is like Old newspaper ( It is there but nobody bother to read ). Ringgit appreciate bcos Oil will
be back to 90's--100

2022-12-22 09:51

SinGor

People are misguided to belief Madza parts are from Japan.....actually All comes from China. Some Electronics
control panel are from Taiwan but mostly marked Made in Japan so quote in Yen

2022-12-22 09:59

BursaVulture

recession coming, sell. rm1.5 soon

2 months ago

imvu

2.000

2 months ago

SSRevolution

EPF selling, time to run

1 month ago

paperplane

a) Mazda – CX-30 CKD in 1QCY23,
b) Peugeot – New e-2008 EV in 1QCY23; New Landtrek in
1QCY23, and
c) KIA – All-new Sorento in 1QCY23; Carens (KY) in 2QCY23;
All-new Sportage in 4QCY23

1 month ago

paperplane

KIA new EV is selling like hotcakes in Europe, I hope this region will sell pretty good also

1 month ago

Nikmon

In Malaysia
Mazda is hot selling but due to long waiting period, a lot cancellation as well
Peugeot not selling as expected
Kia only CBU Carnival is doing well, other mode price at 240k onward above mass market. Even the famous Sorento also price from 220k onward.....

Only depend on Mazda only, the rest 2 new ventures is losing

1 month ago

SinGor

You have to Test Drive One to understand why it cost Rm240K. You cannot ask people who can afford proton
saga to Buy Sorento. RM240K is NOT for mass market, just a Few selected "Datuk" who can drop RM100K
and feel too lazy to pick it up.

1 month ago

cn21

In Malaysia
Mazda is hot selling but due to long waiting period, a lot cancellation as well
Peugeot not selling as expected......................AGREED

Ordered CX30 last november, until now no news, no update, no car..............
I believe Bermaz last quarter result wont be good...........

1 month ago

BursaVulture

Jan 2023 Malaysian vehicle sales down by 35% – MAA
https://paultan.org/2023/02/17/jan-2023-malaysian-vehicle-sales-down-by-35-maa/

1 month ago

IronShirt

BursaVulture
Jan 2023 Malaysian vehicle sales down by 35% – MAA
___________________________________

Not every car manufacturer lost 35%. Most likely Perodua And Proton lost most, the total Drop(35%) is a
Sum of All, not individual Co.

1 month ago

Fabien _the efficient capital allocator

Directors are buying shares.

1 month ago

BursaVulture

Sometimes i wonder why they go buy up peugeot franchise... ask anybody that owns a lion, majority regretted buying that lion. bauto buy because lim wanna save his son in law? peugeot is a good car but mismanaged by previous management.

3 weeks ago

RJ87

ji pai hoseh liao...record revenue, record profit...

1 week ago

Fabien _the efficient capital allocator

three quarters already 11 sen dividends. $$$$

1 week ago

Income

Preventing COVID-19 Vaccine Adverse Events: Doctors Give Suggestions.

1 week ago

SSRevolution

TP 2.60

1 week ago

Fabien _the efficient capital allocator

The stock market could get volatile, but while it does, companies returning large sums of cash to shareholders can pad investors’ returns.

The newest risk is that the current banking problems will reduce bank lending and lead to a slowing economy.

That makes owning shares in companies that are returning a lot of cash to investors attractive. While the price of many stocks whipsaw up and down, owning cash-returning companies can allow an investor to be less sensitive to the price. Dividends allow for some yield relative to the price paid for a stock.

1 day ago

UnicornP

I see good Bauto.

12 hours ago

Post a Comment