[BAUTO] QoQ Annualized Quarter Result on 31-Oct-2021 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- 76.81%
YoY- 6.67%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 2,867,476 2,325,121 1,903,680 1,609,260 1,283,168 2,287,915 2,195,624 19.53%
PBT 298,264 218,570 137,517 96,052 57,908 172,693 118,964 84.86%
Tax -71,800 -59,741 -33,538 -25,528 -16,548 -41,134 -31,378 73.90%
NP 226,464 158,829 103,978 70,524 41,360 131,559 87,585 88.71%
-
NP to SH 200,636 155,721 102,689 72,612 41,068 133,944 89,489 71.55%
-
Tax Rate 24.07% 27.33% 24.39% 26.58% 28.58% 23.82% 26.38% -
Total Cost 2,641,012 2,166,292 1,799,701 1,538,736 1,241,808 2,156,356 2,108,038 16.26%
-
Net Worth 629,909 634,319 580,559 556,788 538,089 567,125 516,480 14.19%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 139,463 101,691 65,849 46,457 23,228 75,492 50,327 97.65%
Div Payout % 69.51% 65.30% 64.12% 63.98% 56.56% 56.36% 56.24% -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 629,909 634,319 580,559 556,788 538,089 567,125 516,480 14.19%
NOSH 1,163,964 1,163,959 1,163,932 1,163,927 1,163,927 1,163,927 1,163,927 0.00%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 7.90% 6.83% 5.46% 4.38% 3.22% 5.75% 3.99% -
ROE 31.85% 24.55% 17.69% 13.04% 7.63% 23.62% 17.33% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 246.73 200.06 163.82 138.56 110.48 196.99 189.05 19.48%
EPS 17.28 13.40 8.84 6.26 3.52 11.53 7.71 71.51%
DPS 12.00 8.75 5.67 4.00 2.00 6.50 4.33 97.66%
NAPS 0.542 0.5458 0.4996 0.4794 0.4633 0.4883 0.4447 14.14%
Adjusted Per Share Value based on latest NOSH - 1,163,927
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 244.63 198.36 162.41 137.29 109.47 195.19 187.31 19.53%
EPS 17.12 13.28 8.76 6.19 3.50 11.43 7.63 71.64%
DPS 11.90 8.68 5.62 3.96 1.98 6.44 4.29 97.79%
NAPS 0.5374 0.5411 0.4953 0.475 0.4591 0.4838 0.4406 14.19%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 1.77 1.77 1.65 1.62 1.51 1.48 1.36 -
P/RPS 0.72 0.88 1.01 1.17 1.37 0.75 0.72 0.00%
P/EPS 10.25 13.21 18.67 25.91 42.70 12.83 17.65 -30.46%
EY 9.75 7.57 5.36 3.86 2.34 7.79 5.67 43.67%
DY 6.78 4.94 3.43 2.47 1.32 4.39 3.19 65.53%
P/NAPS 3.27 3.24 3.30 3.38 3.26 3.03 3.06 4.53%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 12/09/22 13/06/22 10/03/22 13/12/21 13/09/21 18/06/21 10/03/21 -
Price 1.83 1.78 1.74 1.50 1.58 1.48 1.35 -
P/RPS 0.74 0.89 1.06 1.08 1.43 0.75 0.71 2.80%
P/EPS 10.60 13.28 19.69 23.99 44.68 12.83 17.52 -28.53%
EY 9.43 7.53 5.08 4.17 2.24 7.79 5.71 39.84%
DY 6.56 4.92 3.26 2.67 1.27 4.39 3.21 61.25%
P/NAPS 3.38 3.26 3.48 3.13 3.41 3.03 3.04 7.34%

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