[BAUTO] QoQ Cumulative Quarter Result on 30-Apr-2021 [#4]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
18-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
30-Apr-2021 [#4]
Profit Trend
QoQ- 99.57%
YoY- 33.26%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 1,427,760 804,630 320,792 2,287,915 1,646,718 1,048,738 448,894 115.82%
PBT 103,138 48,026 14,477 172,693 89,223 47,015 13,115 293.97%
Tax -25,154 -12,764 -4,137 -41,134 -23,534 -13,895 -4,528 212.68%
NP 77,984 35,262 10,340 131,559 65,689 33,120 8,587 333.54%
-
NP to SH 77,017 36,306 10,267 133,944 67,117 34,035 9,245 309.36%
-
Tax Rate 24.39% 26.58% 28.58% 23.82% 26.38% 29.55% 34.53% -
Total Cost 1,349,776 769,368 310,452 2,156,356 1,581,029 1,015,618 440,307 110.59%
-
Net Worth 580,559 556,788 538,089 567,125 516,480 499,833 480,910 13.33%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 49,387 23,228 5,807 75,492 37,745 20,337 5,810 314.88%
Div Payout % 64.12% 63.98% 56.56% 56.36% 56.24% 59.75% 62.85% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 580,559 556,788 538,089 567,125 516,480 499,833 480,910 13.33%
NOSH 1,163,932 1,163,927 1,163,927 1,163,927 1,163,927 1,163,549 1,163,549 0.02%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 5.46% 4.38% 3.22% 5.75% 3.99% 3.16% 1.91% -
ROE 13.27% 6.52% 1.91% 23.62% 13.00% 6.81% 1.92% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 122.87 69.28 27.62 196.99 141.79 90.24 38.63 115.82%
EPS 6.63 3.13 0.88 11.53 5.78 2.93 0.80 307.95%
DPS 4.25 2.00 0.50 6.50 3.25 1.75 0.50 314.87%
NAPS 0.4996 0.4794 0.4633 0.4883 0.4447 0.4301 0.4138 13.34%
Adjusted Per Share Value based on latest NOSH - 1,163,927
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 121.80 68.64 27.37 195.19 140.48 89.47 38.30 115.79%
EPS 6.57 3.10 0.88 11.43 5.73 2.90 0.79 308.89%
DPS 4.21 1.98 0.50 6.44 3.22 1.74 0.50 312.27%
NAPS 0.4953 0.475 0.4591 0.4838 0.4406 0.4264 0.4103 13.33%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 1.65 1.62 1.51 1.48 1.36 1.16 1.41 -
P/RPS 1.34 2.34 5.47 0.75 0.96 1.29 3.65 -48.63%
P/EPS 24.90 51.82 170.81 12.83 23.53 39.61 177.25 -72.87%
EY 4.02 1.93 0.59 7.79 4.25 2.52 0.56 270.79%
DY 2.58 1.23 0.33 4.39 2.39 1.51 0.35 277.38%
P/NAPS 3.30 3.38 3.26 3.03 3.06 2.70 3.41 -2.15%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 10/03/22 13/12/21 13/09/21 18/06/21 10/03/21 10/12/20 10/09/20 -
Price 1.74 1.50 1.58 1.48 1.35 1.50 1.41 -
P/RPS 1.42 2.17 5.72 0.75 0.95 1.66 3.65 -46.61%
P/EPS 26.25 47.98 178.73 12.83 23.36 51.22 177.25 -71.91%
EY 3.81 2.08 0.56 7.79 4.28 1.95 0.56 257.80%
DY 2.44 1.33 0.32 4.39 2.41 1.17 0.35 263.64%
P/NAPS 3.48 3.13 3.41 3.03 3.04 3.49 3.41 1.36%

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