[BAUTO] QoQ Annualized Quarter Result on 31-Jan-2021 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
10-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- 31.47%
YoY- -31.55%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 1,609,260 1,283,168 2,287,915 2,195,624 2,097,476 1,795,576 1,759,036 -5.74%
PBT 96,052 57,908 172,693 118,964 94,030 52,460 131,771 -18.95%
Tax -25,528 -16,548 -41,134 -31,378 -27,790 -18,112 -28,252 -6.51%
NP 70,524 41,360 131,559 87,585 66,240 34,348 103,519 -22.52%
-
NP to SH 72,612 41,068 133,944 89,489 68,070 36,980 100,512 -19.44%
-
Tax Rate 26.58% 28.58% 23.82% 26.38% 29.55% 34.53% 21.44% -
Total Cost 1,538,736 1,241,808 2,156,356 2,108,038 2,031,236 1,761,228 1,655,517 -4.74%
-
Net Worth 556,788 538,089 567,125 516,480 499,833 480,910 469,636 11.98%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 46,457 23,228 75,492 50,327 40,674 23,243 86,582 -33.89%
Div Payout % 63.98% 56.56% 56.36% 56.24% 59.75% 62.85% 86.14% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 556,788 538,089 567,125 516,480 499,833 480,910 469,636 11.98%
NOSH 1,163,927 1,163,927 1,163,927 1,163,927 1,163,549 1,163,549 1,163,549 0.02%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 4.38% 3.22% 5.75% 3.99% 3.16% 1.91% 5.88% -
ROE 13.04% 7.63% 23.62% 17.33% 13.62% 7.69% 21.40% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 138.56 110.48 196.99 189.05 180.49 154.50 151.36 -5.70%
EPS 6.26 3.52 11.53 7.71 5.86 3.20 8.65 -19.34%
DPS 4.00 2.00 6.50 4.33 3.50 2.00 7.45 -33.86%
NAPS 0.4794 0.4633 0.4883 0.4447 0.4301 0.4138 0.4041 12.03%
Adjusted Per Share Value based on latest NOSH - 1,163,927
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 137.29 109.47 195.19 187.31 178.94 153.18 150.07 -5.74%
EPS 6.19 3.50 11.43 7.63 5.81 3.15 8.57 -19.45%
DPS 3.96 1.98 6.44 4.29 3.47 1.98 7.39 -33.95%
NAPS 0.475 0.4591 0.4838 0.4406 0.4264 0.4103 0.4007 11.97%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 1.62 1.51 1.48 1.36 1.16 1.41 1.36 -
P/RPS 1.17 1.37 0.75 0.72 0.64 0.91 0.90 19.05%
P/EPS 25.91 42.70 12.83 17.65 19.80 44.31 15.73 39.34%
EY 3.86 2.34 7.79 5.67 5.05 2.26 6.36 -28.25%
DY 2.47 1.32 4.39 3.19 3.02 1.42 5.48 -41.12%
P/NAPS 3.38 3.26 3.03 3.06 2.70 3.41 3.37 0.19%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 13/12/21 13/09/21 18/06/21 10/03/21 10/12/20 10/09/20 11/06/20 -
Price 1.50 1.58 1.48 1.35 1.50 1.41 1.62 -
P/RPS 1.08 1.43 0.75 0.71 0.83 0.91 1.07 0.62%
P/EPS 23.99 44.68 12.83 17.52 25.61 44.31 18.73 17.88%
EY 4.17 2.24 7.79 5.71 3.90 2.26 5.34 -15.16%
DY 2.67 1.27 4.39 3.21 2.33 1.42 4.60 -30.34%
P/NAPS 3.13 3.41 3.03 3.04 3.49 3.41 4.01 -15.18%

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