[BAUTO] QoQ Annualized Quarter Result on 31-Jan-2022 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
10-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- 41.42%
YoY- 14.75%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 2,999,676 2,867,476 2,325,121 1,903,680 1,609,260 1,283,168 2,287,915 19.73%
PBT 332,310 298,264 218,570 137,517 96,052 57,908 172,693 54.52%
Tax -77,462 -71,800 -59,741 -33,538 -25,528 -16,548 -41,134 52.32%
NP 254,848 226,464 158,829 103,978 70,524 41,360 131,559 55.20%
-
NP to SH 231,664 200,636 155,721 102,689 72,612 41,068 133,944 43.94%
-
Tax Rate 23.31% 24.07% 27.33% 24.39% 26.58% 28.58% 23.82% -
Total Cost 2,744,828 2,641,012 2,166,292 1,799,701 1,538,736 1,241,808 2,156,356 17.40%
-
Net Worth 660,791 629,909 634,319 580,559 556,788 538,089 567,125 10.69%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div 151,024 139,463 101,691 65,849 46,457 23,228 75,492 58.56%
Div Payout % 65.19% 69.51% 65.30% 64.12% 63.98% 56.56% 56.36% -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 660,791 629,909 634,319 580,559 556,788 538,089 567,125 10.69%
NOSH 1,163,964 1,163,964 1,163,959 1,163,932 1,163,927 1,163,927 1,163,927 0.00%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 8.50% 7.90% 6.83% 5.46% 4.38% 3.22% 5.75% -
ROE 35.06% 31.85% 24.55% 17.69% 13.04% 7.63% 23.62% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 258.21 246.73 200.06 163.82 138.56 110.48 196.99 19.71%
EPS 19.94 17.28 13.40 8.84 6.26 3.52 11.53 43.93%
DPS 13.00 12.00 8.75 5.67 4.00 2.00 6.50 58.53%
NAPS 0.5688 0.542 0.5458 0.4996 0.4794 0.4633 0.4883 10.67%
Adjusted Per Share Value based on latest NOSH - 1,163,932
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 255.91 244.63 198.36 162.41 137.29 109.47 195.19 19.73%
EPS 19.76 17.12 13.28 8.76 6.19 3.50 11.43 43.89%
DPS 12.88 11.90 8.68 5.62 3.96 1.98 6.44 58.53%
NAPS 0.5637 0.5374 0.5411 0.4953 0.475 0.4591 0.4838 10.69%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 1.98 1.77 1.77 1.65 1.62 1.51 1.48 -
P/RPS 0.77 0.72 0.88 1.01 1.17 1.37 0.75 1.76%
P/EPS 9.93 10.25 13.21 18.67 25.91 42.70 12.83 -15.66%
EY 10.07 9.75 7.57 5.36 3.86 2.34 7.79 18.61%
DY 6.57 6.78 4.94 3.43 2.47 1.32 4.39 30.74%
P/NAPS 3.48 3.27 3.24 3.30 3.38 3.26 3.03 9.64%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 08/12/22 12/09/22 13/06/22 10/03/22 13/12/21 13/09/21 18/06/21 -
Price 1.99 1.83 1.78 1.74 1.50 1.58 1.48 -
P/RPS 0.77 0.74 0.89 1.06 1.08 1.43 0.75 1.76%
P/EPS 9.98 10.60 13.28 19.69 23.99 44.68 12.83 -15.38%
EY 10.02 9.43 7.53 5.08 4.17 2.24 7.79 18.21%
DY 6.53 6.56 4.92 3.26 2.67 1.27 4.39 30.21%
P/NAPS 3.50 3.38 3.26 3.48 3.13 3.41 3.03 10.06%

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