[BAUTO] QoQ Cumulative Quarter Result on 30-Apr-2022 [#4]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
30-Apr-2022 [#4]
Profit Trend
QoQ- 102.19%
YoY- 16.26%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 2,475,805 1,499,838 716,869 2,325,121 1,427,760 804,630 320,792 289.08%
PBT 281,671 166,155 74,566 218,570 103,138 48,026 14,477 619.49%
Tax -62,063 -38,731 -17,950 -59,741 -25,154 -12,764 -4,137 505.27%
NP 219,608 127,424 56,616 158,829 77,984 35,262 10,340 662.66%
-
NP to SH 203,120 115,832 50,159 155,721 77,017 36,306 10,267 627.51%
-
Tax Rate 22.03% 23.31% 24.07% 27.33% 24.39% 26.58% 28.58% -
Total Cost 2,256,197 1,372,414 660,253 2,166,292 1,349,776 769,368 310,452 273.84%
-
Net Worth 707,075 660,791 629,909 634,319 580,559 556,788 538,089 19.91%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div 127,966 75,512 34,865 101,691 49,387 23,228 5,807 681.59%
Div Payout % 63.00% 65.19% 69.51% 65.30% 64.12% 63.98% 56.56% -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 707,075 660,791 629,909 634,319 580,559 556,788 538,089 19.91%
NOSH 1,165,834 1,163,964 1,163,964 1,163,959 1,163,932 1,163,927 1,163,927 0.10%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 8.87% 8.50% 7.90% 6.83% 5.46% 4.38% 3.22% -
ROE 28.73% 17.53% 7.96% 24.55% 13.27% 6.52% 1.91% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 212.82 129.10 61.68 200.06 122.87 69.28 27.62 288.66%
EPS 17.47 9.97 4.32 13.40 6.63 3.13 0.88 629.19%
DPS 11.00 6.50 3.00 8.75 4.25 2.00 0.50 680.73%
NAPS 0.6078 0.5688 0.542 0.5458 0.4996 0.4794 0.4633 19.77%
Adjusted Per Share Value based on latest NOSH - 1,163,959
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 211.21 127.95 61.16 198.36 121.80 68.64 27.37 289.05%
EPS 17.33 9.88 4.28 13.28 6.57 3.10 0.88 625.30%
DPS 10.92 6.44 2.97 8.68 4.21 1.98 0.50 676.95%
NAPS 0.6032 0.5637 0.5374 0.5411 0.4953 0.475 0.4591 19.90%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 2.17 1.98 1.77 1.77 1.65 1.62 1.51 -
P/RPS 1.02 1.53 2.87 0.88 1.34 2.34 5.47 -67.26%
P/EPS 12.43 19.86 41.01 13.21 24.90 51.82 170.81 -82.48%
EY 8.05 5.04 2.44 7.57 4.02 1.93 0.59 468.27%
DY 5.07 3.28 1.69 4.94 2.58 1.23 0.33 514.94%
P/NAPS 3.57 3.48 3.27 3.24 3.30 3.38 3.26 6.22%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 13/03/23 08/12/22 12/09/22 13/06/22 10/03/22 13/12/21 13/09/21 -
Price 2.12 1.99 1.83 1.78 1.74 1.50 1.58 -
P/RPS 1.00 1.54 2.97 0.89 1.42 2.17 5.72 -68.63%
P/EPS 12.14 19.96 42.40 13.28 26.25 47.98 178.73 -83.27%
EY 8.24 5.01 2.36 7.53 3.81 2.08 0.56 497.53%
DY 5.19 3.27 1.64 4.92 2.44 1.33 0.32 537.49%
P/NAPS 3.49 3.50 3.38 3.26 3.48 3.13 3.41 1.55%

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