[BAUTO] QoQ Annualized Quarter Result on 31-Jan-2023 [#3]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

13-Mar-2023

Admission Sponsor

Sponsor

Financial Year

30-Apr-2023

Quarter

31-Jan-2023 [#3]

Profit Trend

QoQ- 16.9%

YoY- 163.73%

Quarter Report

BAuto_Qtr3_13.03.2023.pdf

Latest QR

Upcoming QR

BAUTO's Result

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	CAGR
Annualized Quarter Result
Revenue	4,192,458	4,357,112	3,548,204	3,301,073	2,999,676	2,867,476	2,325,121	47.98%
YoY %	-3.78%	22.80%	7.49%	10.05%	4.61%	23.33%	-	-
Horiz. %	180.31%	187.39%	152.60%	141.97%	129.01%	123.33%	100.00%	-
PBT	527,002	562,668	421,204	375,561	332,310	298,264	218,570	79.52%
YoY %	-6.34%	33.59%	12.15%	13.02%	11.41%	36.46%	-	-
Horiz. %	241.11%	257.43%	192.71%	171.83%	152.04%	136.46%	100.00%	-
Tax	-119,758	-131,064	-93,982	-82,750	-77,462	-71,800	-59,741	58.78%
YoY %	8.63%	-39.46%	-13.57%	-6.83%	-7.89%	-20.19%	-	-
Horiz. %	200.46%	219.39%	157.32%	138.51%	129.66%	120.19%	100.00%	-
NP	407,244	431,604	327,222	292,810	254,848	226,464	158,829	87.01%
YoY %	-5.64%	31.90%	11.75%	14.90%	12.53%	42.58%	-	-
Horiz. %	256.40%	271.74%	206.02%	184.36%	160.45%	142.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	380,630	400,876	303,742	270,826	231,664	200,636	155,721	81.16%
YoY %	-5.05%	31.98%	12.15%	16.90%	15.46%	28.84%	-	-
Horiz. %	244.43%	257.43%	195.06%	173.92%	148.77%	128.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.72%	23.29%	22.31%	22.03%	23.31%	24.07%	27.33%	-
YoY %	-2.45%	4.39%	1.27%	-5.49%	-3.16%	-11.93%	-	-
Horiz. %	83.13%	85.22%	81.63%	80.61%	85.29%	88.07%	100.00%	-
Total Cost	3,785,214	3,925,508	3,220,982	3,008,262	2,744,828	2,641,012	2,166,292	44.92%
YoY %	-3.57%	21.87%	7.07%	9.60%	3.93%	21.91%	-	-
Horiz. %	174.73%	181.21%	148.69%	138.87%	126.71%	121.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	769,460	736,595	761,919	707,075	660,791	629,909	634,319	13.70%
YoY %	4.46%	-3.32%	7.76%	7.00%	4.90%	-0.70%	-	-
Horiz. %	121.30%	116.12%	120.12%	111.47%	104.17%	99.30%	100.00%	-

	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	CAGR
Dividend
Div	233,028	233,469	256,460	170,622	151,024	139,463	101,691	73.55%
YoY %	-0.19%	-8.96%	50.31%	12.98%	8.29%	37.14%	-	-
Horiz. %	229.15%	229.59%	252.20%	167.78%	148.51%	137.14%	100.00%	-
Div Payout %	61.22%	58.24%	84.43%	63.00%	65.19%	69.51%	65.30%	-
YoY %	5.12%	-31.02%	34.02%	-3.36%	-6.21%	6.45%	-	-
Horiz. %	93.75%	89.19%	129.30%	96.48%	99.83%	106.45%	100.00%	-

	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	CAGR
Equity
Net Worth	769,460	736,595	761,919	707,075	660,791	629,909	634,319	13.70%
YoY %	4.46%	-3.32%	7.76%	7.00%	4.90%	-0.70%	-	-
Horiz. %	121.30%	116.12%	120.12%	111.47%	104.17%	99.30%	100.00%	-
NOSH	1,170,190	1,169,283	1,168,316	1,165,834	1,163,964	1,163,964	1,163,959	0.35%
YoY %	0.08%	0.08%	0.21%	0.16%	0.00%	0.00%	-	-
Horiz. %	100.54%	100.46%	100.37%	100.16%	100.00%	100.00%	100.00%	-

	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	CAGR
Ratio Analysis
NP Margin	9.71%	9.91%	9.22%	8.87%	8.50%	7.90%	6.83%	-
YoY %	-2.02%	7.48%	3.95%	4.35%	7.59%	15.67%	-	-
Horiz. %	142.17%	145.10%	134.99%	129.87%	124.45%	115.67%	100.00%	-
ROE	49.47%	54.42%	39.87%	38.30%	35.06%	31.85%	24.55%	-
YoY %	-9.10%	36.49%	4.10%	9.24%	10.08%	29.74%	-	-
Horiz. %	201.51%	221.67%	162.40%	156.01%	142.81%	129.74%	100.00%	-

	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	CAGR
Per Share
RPS	359.82	373.25	304.38	283.76	258.21	246.73	200.06	47.73%
YoY %	-3.60%	22.63%	7.27%	9.90%	4.65%	23.33%	-	-
Horiz. %	179.86%	186.57%	152.14%	141.84%	129.07%	123.33%	100.00%	-
EPS	32.64	34.36	26.11	23.29	19.94	17.28	13.40	80.74%
YoY %	-5.01%	31.60%	12.11%	16.80%	15.39%	28.96%	-	-
Horiz. %	243.58%	256.42%	194.85%	173.81%	148.81%	128.96%	100.00%	-
DPS	20.00	20.00	22.00	14.67	13.00	12.00	8.75	73.25%
YoY %	0.00%	-9.09%	49.97%	12.85%	8.33%	37.14%	-	-
Horiz. %	228.57%	228.57%	251.43%	167.66%	148.57%	137.14%	100.00%	-
NAPS	0.6604	0.631	0.6536	0.6078	0.5688	0.542	0.5458	13.50%
YoY %	4.66%	-3.46%	7.54%	6.86%	4.94%	-0.70%	-	-
Horiz. %	121.00%	115.61%	119.75%	111.36%	104.21%	99.30%	100.00%	-

	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	CAGR
Adjusted Per Share Value based on latest NOSH - 1,165,834
RPS	357.66	371.71	302.70	281.62	255.91	244.63	198.36	47.98%
YoY %	-3.78%	22.80%	7.49%	10.05%	4.61%	23.33%	-	-
Horiz. %	180.31%	187.39%	152.60%	141.97%	129.01%	123.33%	100.00%	-
EPS	32.47	34.20	25.91	23.10	19.76	17.12	13.28	81.19%
YoY %	-5.06%	32.00%	12.16%	16.90%	15.42%	28.92%	-	-
Horiz. %	244.50%	257.53%	195.11%	173.95%	148.80%	128.92%	100.00%	-
DPS	19.88	19.92	21.88	14.56	12.88	11.90	8.68	73.49%
YoY %	-0.20%	-8.96%	50.27%	13.04%	8.24%	37.10%	-	-
Horiz. %	229.03%	229.49%	252.07%	167.74%	148.39%	137.10%	100.00%	-
NAPS	0.6564	0.6284	0.65	0.6032	0.5637	0.5374	0.5411	13.70%
YoY %	4.46%	-3.32%	7.76%	7.01%	4.89%	-0.68%	-	-
Horiz. %	121.31%	116.13%	120.13%	111.48%	104.18%	99.32%	100.00%	-

	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/23	31/07/23	28/04/23	31/01/23	31/10/22	29/07/22	29/04/22	-
Price	2.50	2.05	2.31	2.17	1.98	1.77	1.77	-
P/RPS	0.69	0.55	0.76	0.76	0.77	0.72	0.88	-14.93%
YoY %	25.45%	-27.63%	0.00%	-1.30%	6.94%	-18.18%	-	-
Horiz. %	78.41%	62.50%	86.36%	86.36%	87.50%	81.82%	100.00%	-
P/EPS	7.65	5.97	8.87	9.32	9.93	10.25	13.21	-30.45%
YoY %	28.14%	-32.69%	-4.83%	-6.14%	-3.12%	-22.41%	-	-
Horiz. %	57.91%	45.19%	67.15%	70.55%	75.17%	77.59%	100.00%	-
EY	13.07	16.75	11.28	10.73	10.07	9.75	7.57	43.77%
YoY %	-21.97%	48.49%	5.13%	6.55%	3.28%	28.80%	-	-
Horiz. %	172.66%	221.27%	149.01%	141.74%	133.03%	128.80%	100.00%	-
DY	8.00	9.76	9.52	6.76	6.57	6.78	4.94	37.78%
YoY %	-18.03%	2.52%	40.83%	2.89%	-3.10%	37.25%	-	-
Horiz. %	161.94%	197.57%	192.71%	136.84%	133.00%	137.25%	100.00%	-
P/NAPS	3.79	3.25	3.53	3.57	3.48	3.27	3.24	10.98%
YoY %	16.62%	-7.93%	-1.12%	2.59%	6.42%	0.93%	-	-
Horiz. %	116.98%	100.31%	108.95%	110.19%	107.41%	100.93%	100.00%	-

	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	CAGR
Price Multiplier on Announcement Date
Date	12/12/23	12/09/23	12/06/23	13/03/23	08/12/22	12/09/22	13/06/22	-
Price	2.30	2.18	2.23	2.12	1.99	1.83	1.78	-
P/RPS	0.64	0.58	0.73	0.75	0.77	0.74	0.89	-19.68%
YoY %	10.34%	-20.55%	-2.67%	-2.60%	4.05%	-16.85%	-	-
Horiz. %	71.91%	65.17%	82.02%	84.27%	86.52%	83.15%	100.00%	-
P/EPS	7.04	6.35	8.56	9.11	9.98	10.60	13.28	-34.42%
YoY %	10.87%	-25.82%	-6.04%	-8.72%	-5.85%	-20.18%	-	-
Horiz. %	53.01%	47.82%	64.46%	68.60%	75.15%	79.82%	100.00%	-
EY	14.20	15.75	11.68	10.98	10.02	9.43	7.53	52.46%
YoY %	-9.84%	34.85%	6.38%	9.58%	6.26%	25.23%	-	-
Horiz. %	188.58%	209.16%	155.11%	145.82%	133.07%	125.23%	100.00%	-
DY	8.70	9.17	9.87	6.92	6.53	6.56	4.92	46.07%
YoY %	-5.13%	-7.09%	42.63%	5.97%	-0.46%	33.33%	-	-
Horiz. %	176.83%	186.38%	200.61%	140.65%	132.72%	133.33%	100.00%	-
P/NAPS	3.48	3.45	3.41	3.49	3.50	3.38	3.26	4.43%
YoY %	0.87%	1.17%	-2.29%	-0.29%	3.55%	3.68%	-	-
Horiz. %	106.75%	105.83%	104.60%	107.06%	107.36%	103.68%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos