[BAUTO] QoQ Annualized Quarter Result on 30-Apr-2021 [#4]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
18-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
30-Apr-2021 [#4]
Profit Trend
QoQ- 49.68%
YoY- 33.26%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 1,903,680 1,609,260 1,283,168 2,287,915 2,195,624 2,097,476 1,795,576 3.96%
PBT 137,517 96,052 57,908 172,693 118,964 94,030 52,460 89.78%
Tax -33,538 -25,528 -16,548 -41,134 -31,378 -27,790 -18,112 50.62%
NP 103,978 70,524 41,360 131,559 87,585 66,240 34,348 108.84%
-
NP to SH 102,689 72,612 41,068 133,944 89,489 68,070 36,980 97.19%
-
Tax Rate 24.39% 26.58% 28.58% 23.82% 26.38% 29.55% 34.53% -
Total Cost 1,799,701 1,538,736 1,241,808 2,156,356 2,108,038 2,031,236 1,761,228 1.44%
-
Net Worth 580,559 556,788 538,089 567,125 516,480 499,833 480,910 13.33%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 65,849 46,457 23,228 75,492 50,327 40,674 23,243 99.83%
Div Payout % 64.12% 63.98% 56.56% 56.36% 56.24% 59.75% 62.85% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 580,559 556,788 538,089 567,125 516,480 499,833 480,910 13.33%
NOSH 1,163,932 1,163,927 1,163,927 1,163,927 1,163,927 1,163,549 1,163,549 0.02%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 5.46% 4.38% 3.22% 5.75% 3.99% 3.16% 1.91% -
ROE 17.69% 13.04% 7.63% 23.62% 17.33% 13.62% 7.69% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 163.82 138.56 110.48 196.99 189.05 180.49 154.50 3.97%
EPS 8.84 6.26 3.52 11.53 7.71 5.86 3.20 96.51%
DPS 5.67 4.00 2.00 6.50 4.33 3.50 2.00 99.92%
NAPS 0.4996 0.4794 0.4633 0.4883 0.4447 0.4301 0.4138 13.34%
Adjusted Per Share Value based on latest NOSH - 1,163,927
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 162.41 137.29 109.47 195.19 187.31 178.94 153.18 3.96%
EPS 8.76 6.19 3.50 11.43 7.63 5.81 3.15 97.38%
DPS 5.62 3.96 1.98 6.44 4.29 3.47 1.98 100.08%
NAPS 0.4953 0.475 0.4591 0.4838 0.4406 0.4264 0.4103 13.33%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 1.65 1.62 1.51 1.48 1.36 1.16 1.41 -
P/RPS 1.01 1.17 1.37 0.75 0.72 0.64 0.91 7.17%
P/EPS 18.67 25.91 42.70 12.83 17.65 19.80 44.31 -43.70%
EY 5.36 3.86 2.34 7.79 5.67 5.05 2.26 77.56%
DY 3.43 2.47 1.32 4.39 3.19 3.02 1.42 79.73%
P/NAPS 3.30 3.38 3.26 3.03 3.06 2.70 3.41 -2.15%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 10/03/22 13/12/21 13/09/21 18/06/21 10/03/21 10/12/20 10/09/20 -
Price 1.74 1.50 1.58 1.48 1.35 1.50 1.41 -
P/RPS 1.06 1.08 1.43 0.75 0.71 0.83 0.91 10.67%
P/EPS 19.69 23.99 44.68 12.83 17.52 25.61 44.31 -41.68%
EY 5.08 4.17 2.24 7.79 5.71 3.90 2.26 71.34%
DY 3.26 2.67 1.27 4.39 3.21 2.33 1.42 73.76%
P/NAPS 3.48 3.13 3.41 3.03 3.04 3.49 3.41 1.36%

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