[BAUTO] QoQ Annualized Quarter Result on 31-Jul-2020 [#1]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

10-Sep-2020

Admission Sponsor

Sponsor

Financial Year

30-Apr-2021

Quarter

31-Jul-2020 [#1]

Profit Trend

QoQ- -63.21%

YoY- -81.7%

Quarter Report

BAuto_Qtr1_31.07.2020.pdf

Latest QR

Upcoming QR

BAUTO's Result

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	CAGR
Annualized Quarter Result
Revenue	2,287,915	2,195,624	2,097,476	1,795,576	1,759,036	1,946,234	1,984,426	9.96%
YoY %	4.20%	4.68%	16.81%	2.08%	-9.62%	-1.92%	-	-
Horiz. %	115.29%	110.64%	105.70%	90.48%	88.64%	98.08%	100.00%	-
PBT	172,693	118,964	94,030	52,460	131,771	171,429	188,450	-5.65%
YoY %	45.16%	26.52%	79.24%	-60.19%	-23.13%	-9.03%	-	-
Horiz. %	91.64%	63.13%	49.90%	27.84%	69.92%	90.97%	100.00%	-
Tax	-41,134	-31,378	-27,790	-18,112	-28,252	-36,145	-42,288	-1.82%
YoY %	-31.09%	-12.91%	-53.43%	35.89%	21.84%	14.53%	-	-
Horiz. %	97.27%	74.20%	65.72%	42.83%	66.81%	85.47%	100.00%	-
NP	131,559	87,585	66,240	34,348	103,519	135,284	146,162	-6.78%
YoY %	50.21%	32.22%	92.85%	-66.82%	-23.48%	-7.44%	-	-
Horiz. %	90.01%	59.92%	45.32%	23.50%	70.82%	92.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	133,944	89,489	68,070	36,980	100,512	130,737	141,806	-3.73%
YoY %	49.68%	31.47%	84.07%	-63.21%	-23.12%	-7.81%	-	-
Horiz. %	94.46%	63.11%	48.00%	26.08%	70.88%	92.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.82%	26.38%	29.55%	34.53%	21.44%	21.08%	22.44%	-
YoY %	-9.70%	-10.73%	-14.42%	61.05%	1.71%	-6.06%	-	-
Horiz. %	106.15%	117.56%	131.68%	153.88%	95.54%	93.94%	100.00%	-
Total Cost	2,156,356	2,108,038	2,031,236	1,761,228	1,655,517	1,810,950	1,838,264	11.23%
YoY %	2.29%	3.78%	15.33%	6.39%	-8.58%	-1.49%	-	-
Horiz. %	117.30%	114.68%	110.50%	95.81%	90.06%	98.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	567,125	516,480	499,833	480,910	469,636	478,277	483,207	11.27%
YoY %	9.81%	3.33%	3.93%	2.40%	-1.81%	-1.02%	-	-
Horiz. %	117.37%	106.89%	103.44%	99.52%	97.19%	98.98%	100.00%	-

	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	CAGR
Dividend
Div	75,492	50,327	40,674	23,243	86,582	115,368	139,253	-33.53%
YoY %	50.00%	23.73%	74.99%	-73.15%	-24.95%	-17.15%	-	-
Horiz. %	54.21%	36.14%	29.21%	16.69%	62.18%	82.85%	100.00%	-
Div Payout %	56.36%	56.24%	59.75%	62.85%	86.14%	88.24%	98.20%	-
YoY %	0.21%	-5.87%	-4.93%	-27.04%	-2.38%	-10.14%	-	-
Horiz. %	57.39%	57.27%	60.85%	64.00%	87.72%	89.86%	100.00%	-

	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	CAGR
Equity
Net Worth	567,125	516,480	499,833	480,910	469,636	478,277	483,207	11.27%
YoY %	9.81%	3.33%	3.93%	2.40%	-1.81%	-1.02%	-	-
Horiz. %	117.37%	106.89%	103.44%	99.52%	97.19%	98.98%	100.00%	-
NOSH	1,163,927	1,163,927	1,163,549	1,163,549	1,163,549	1,163,538	1,160,441	0.20%
YoY %	0.00%	0.03%	0.00%	0.00%	0.00%	0.27%	-	-
Horiz. %	100.30%	100.30%	100.27%	100.27%	100.27%	100.27%	100.00%	-

	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	CAGR
Ratio Analysis
NP Margin	5.75%	3.99%	3.16%	1.91%	5.88%	6.95%	7.37%	-
YoY %	44.11%	26.27%	65.45%	-67.52%	-15.40%	-5.70%	-	-
Horiz. %	78.02%	54.14%	42.88%	25.92%	79.78%	94.30%	100.00%	-
ROE	23.62%	17.33%	13.62%	7.69%	21.40%	27.34%	29.35%	-
YoY %	36.30%	27.24%	77.11%	-64.07%	-21.73%	-6.85%	-	-
Horiz. %	80.48%	59.05%	46.41%	26.20%	72.91%	93.15%	100.00%	-

	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	CAGR
Per Share
RPS	196.99	189.05	180.49	154.50	151.36	167.57	171.01	9.89%
YoY %	4.20%	4.74%	16.82%	2.07%	-9.67%	-2.01%	-	-
Horiz. %	115.19%	110.55%	105.54%	90.35%	88.51%	97.99%	100.00%	-
EPS	11.53	7.71	5.86	3.20	8.65	11.25	12.22	-3.80%
YoY %	49.55%	31.57%	83.12%	-63.01%	-23.11%	-7.94%	-	-
Horiz. %	94.35%	63.09%	47.95%	26.19%	70.79%	92.06%	100.00%	-
DPS	6.50	4.33	3.50	2.00	7.45	9.93	12.00	-33.57%
YoY %	50.12%	23.71%	75.00%	-73.15%	-24.97%	-17.25%	-	-
Horiz. %	54.17%	36.08%	29.17%	16.67%	62.08%	82.75%	100.00%	-
NAPS	0.4883	0.4447	0.4301	0.4138	0.4041	0.4118	0.4164	11.21%
YoY %	9.80%	3.39%	3.94%	2.40%	-1.87%	-1.10%	-	-
Horiz. %	117.27%	106.80%	103.29%	99.38%	97.05%	98.90%	100.00%	-

	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,163,549
RPS	195.19	187.31	178.94	153.18	150.07	166.04	169.29	9.96%
YoY %	4.21%	4.68%	16.82%	2.07%	-9.62%	-1.92%	-	-
Horiz. %	115.30%	110.64%	105.70%	90.48%	88.65%	98.08%	100.00%	-
EPS	11.43	7.63	5.81	3.15	8.57	11.15	12.10	-3.72%
YoY %	49.80%	31.33%	84.44%	-63.24%	-23.14%	-7.85%	-	-
Horiz. %	94.46%	63.06%	48.02%	26.03%	70.83%	92.15%	100.00%	-
DPS	6.44	4.29	3.47	1.98	7.39	9.84	11.88	-33.54%
YoY %	50.12%	23.63%	75.25%	-73.21%	-24.90%	-17.17%	-	-
Horiz. %	54.21%	36.11%	29.21%	16.67%	62.21%	82.83%	100.00%	-
NAPS	0.4838	0.4406	0.4264	0.4103	0.4007	0.408	0.4122	11.27%
YoY %	9.80%	3.33%	3.92%	2.40%	-1.79%	-1.02%	-	-
Horiz. %	117.37%	106.89%	103.44%	99.54%	97.21%	98.98%	100.00%	-

	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/21	29/01/21	30/10/20	30/07/20	30/04/20	31/01/20	31/10/19	-
Price	1.48	1.36	1.16	1.41	1.36	1.85	2.28	-
P/RPS	0.75	0.72	0.64	0.91	0.90	1.10	1.33	-31.76%
YoY %	4.17%	12.50%	-29.67%	1.11%	-18.18%	-17.29%	-	-
Horiz. %	56.39%	54.14%	48.12%	68.42%	67.67%	82.71%	100.00%	-
P/EPS	12.83	17.65	19.80	44.31	15.73	16.43	18.66	-22.11%
YoY %	-27.31%	-10.86%	-55.31%	181.69%	-4.26%	-11.95%	-	-
Horiz. %	68.76%	94.59%	106.11%	237.46%	84.30%	88.05%	100.00%	-
EY	7.79	5.67	5.05	2.26	6.36	6.08	5.36	28.33%
YoY %	37.39%	12.28%	123.45%	-64.47%	4.61%	13.43%	-	-
Horiz. %	145.34%	105.78%	94.22%	42.16%	118.66%	113.43%	100.00%	-
DY	4.39	3.19	3.02	1.42	5.48	5.37	5.26	-11.36%
YoY %	37.62%	5.63%	112.68%	-74.09%	2.05%	2.09%	-	-
Horiz. %	83.46%	60.65%	57.41%	27.00%	104.18%	102.09%	100.00%	-
P/NAPS	3.03	3.06	2.70	3.41	3.37	4.49	5.48	-32.65%
YoY %	-0.98%	13.33%	-20.82%	1.19%	-24.94%	-18.07%	-	-
Horiz. %	55.29%	55.84%	49.27%	62.23%	61.50%	81.93%	100.00%	-

	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	CAGR
Price Multiplier on Announcement Date
Date	18/06/21	10/03/21	10/12/20	10/09/20	11/06/20	16/03/20	10/12/19	-
Price	1.48	1.35	1.50	1.41	1.62	1.48	2.15	-
P/RPS	0.75	0.71	0.83	0.91	1.07	0.88	1.26	-29.26%
YoY %	5.63%	-14.46%	-8.79%	-14.95%	21.59%	-30.16%	-	-
Horiz. %	59.52%	56.35%	65.87%	72.22%	84.92%	69.84%	100.00%	-
P/EPS	12.83	17.52	25.61	44.31	18.73	13.15	17.59	-18.98%
YoY %	-26.77%	-31.59%	-42.20%	136.57%	42.43%	-25.24%	-	-
Horiz. %	72.94%	99.60%	145.59%	251.90%	106.48%	74.76%	100.00%	-
EY	7.79	5.71	3.90	2.26	5.34	7.61	5.68	23.46%
YoY %	36.43%	46.41%	72.57%	-57.68%	-29.83%	33.98%	-	-
Horiz. %	137.15%	100.53%	68.66%	39.79%	94.01%	133.98%	100.00%	-
DY	4.39	3.21	2.33	1.42	4.60	6.71	5.58	-14.79%
YoY %	36.76%	37.77%	64.08%	-69.13%	-31.45%	20.25%	-	-
Horiz. %	78.67%	57.53%	41.76%	25.45%	82.44%	120.25%	100.00%	-
P/NAPS	3.03	3.04	3.49	3.41	4.01	3.59	5.16	-29.89%
YoY %	-0.33%	-12.89%	2.35%	-14.96%	11.70%	-30.43%	-	-
Horiz. %	58.72%	58.91%	67.64%	66.09%	77.71%	69.57%	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