[BAUTO] QoQ Cumulative Quarter Result on 31-Jan-2020 [#3]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

16-Mar-2020

Admission Sponsor

Sponsor

Financial Year

30-Apr-2020

Quarter

31-Jan-2020 [#3]

Profit Trend

QoQ- 38.29%

YoY- -52.22%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Cumulative Result
Revenue	1,048,738	448,894	1,759,036	1,459,676	992,213	535,044	2,492,121	-43.69%
YoY %	133.63%	-74.48%	20.51%	47.11%	85.45%	-78.53%	-	-
Horiz. %	42.08%	18.01%	70.58%	58.57%	39.81%	21.47%	100.00%	-
PBT	47,015	13,115	131,771	128,572	94,225	65,037	342,257	-73.21%
YoY %	258.48%	-90.05%	2.49%	36.45%	44.88%	-81.00%	-	-
Horiz. %	13.74%	3.83%	38.50%	37.57%	27.53%	19.00%	100.00%	-
Tax	-13,895	-4,528	-28,252	-27,109	-21,144	-13,564	-74,235	-67.11%
YoY %	-206.87%	83.97%	-4.22%	-28.21%	-55.88%	81.73%	-	-
Horiz. %	18.72%	6.10%	38.06%	36.52%	28.48%	18.27%	100.00%	-
NP	33,120	8,587	103,519	101,463	73,081	51,473	268,022	-75.03%
YoY %	285.70%	-91.70%	2.03%	38.84%	41.98%	-80.80%	-	-
Horiz. %	12.36%	3.20%	38.62%	37.86%	27.27%	19.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,035	9,245	100,512	98,053	70,903	50,515	265,265	-74.40%
YoY %	268.14%	-90.80%	2.51%	38.29%	40.36%	-80.96%	-	-
Horiz. %	12.83%	3.49%	37.89%	36.96%	26.73%	19.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.55%	34.53%	21.44%	21.08%	22.44%	20.86%	21.69%	-
YoY %	-14.42%	61.05%	1.71%	-6.06%	7.57%	-3.83%	-	-
Horiz. %	136.24%	159.20%	98.85%	97.19%	103.46%	96.17%	100.00%	-
Total Cost	1,015,618	440,307	1,655,517	1,358,213	919,132	483,571	2,224,099	-40.55%
YoY %	130.66%	-73.40%	21.89%	47.77%	90.07%	-78.26%	-	-
Horiz. %	45.66%	19.80%	74.44%	61.07%	41.33%	21.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	499,833	480,910	469,636	478,277	483,207	498,647	566,378	-7.95%
YoY %	3.93%	2.40%	-1.81%	-1.02%	-3.10%	-11.96%	-	-
Horiz. %	88.25%	84.91%	82.92%	84.44%	85.32%	88.04%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Dividend
Div	20,337	5,810	86,582	86,526	69,626	37,723	246,579	-80.90%
YoY %	250.03%	-93.29%	0.06%	24.27%	84.57%	-84.70%	-	-
Horiz. %	8.25%	2.36%	35.11%	35.09%	28.24%	15.30%	100.00%	-
Div Payout %	59.75%	62.85%	86.14%	88.24%	98.20%	74.68%	92.96%	-
YoY %	-4.93%	-27.04%	-2.38%	-10.14%	31.49%	-19.66%	-	-
Horiz. %	64.27%	67.61%	92.66%	94.92%	105.64%	80.34%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Equity
Net Worth	499,833	480,910	469,636	478,277	483,207	498,647	566,378	-7.95%
YoY %	3.93%	2.40%	-1.81%	-1.02%	-3.10%	-11.96%	-	-
Horiz. %	88.25%	84.91%	82.92%	84.44%	85.32%	88.04%	100.00%	-
NOSH	1,163,549	1,163,549	1,163,549	1,163,538	1,160,441	1,163,349	1,163,153	0.02%
YoY %	0.00%	0.00%	0.00%	0.27%	-0.25%	0.02%	-	-
Horiz. %	100.03%	100.03%	100.03%	100.03%	99.77%	100.02%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Ratio Analysis
NP Margin	3.16%	1.91%	5.88%	6.95%	7.37%	9.62%	10.75%	-
YoY %	65.45%	-67.52%	-15.40%	-5.70%	-23.39%	-10.51%	-	-
Horiz. %	29.40%	17.77%	54.70%	64.65%	68.56%	89.49%	100.00%	-
ROE	6.81%	1.92%	21.40%	20.50%	14.67%	10.13%	46.84%	-
YoY %	254.69%	-91.03%	4.39%	39.74%	44.82%	-78.37%	-	-
Horiz. %	14.54%	4.10%	45.69%	43.77%	31.32%	21.63%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Per Share
RPS	90.24	38.63	151.36	125.68	85.50	46.10	214.77	-43.75%
YoY %	133.60%	-74.48%	20.43%	46.99%	85.47%	-78.54%	-	-
Horiz. %	42.02%	17.99%	70.48%	58.52%	39.81%	21.46%	100.00%	-
EPS	2.93	0.80	8.65	8.44	6.11	4.35	22.86	-74.42%
YoY %	266.25%	-90.75%	2.49%	38.13%	40.46%	-80.97%	-	-
Horiz. %	12.82%	3.50%	37.84%	36.92%	26.73%	19.03%	100.00%	-
DPS	1.75	0.50	7.45	7.45	6.00	3.25	21.25	-80.92%
YoY %	250.00%	-93.29%	0.00%	24.17%	84.62%	-84.71%	-	-
Horiz. %	8.24%	2.35%	35.06%	35.06%	28.24%	15.29%	100.00%	-
NAPS	0.4301	0.4138	0.4041	0.4118	0.4164	0.4296	0.4881	-8.05%
YoY %	3.94%	2.40%	-1.87%	-1.10%	-3.07%	-11.99%	-	-
Horiz. %	88.12%	84.78%	82.79%	84.37%	85.31%	88.01%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,163,538
RPS	89.47	38.30	150.07	124.53	84.65	45.65	212.61	-43.69%
YoY %	133.60%	-74.48%	20.51%	47.11%	85.43%	-78.53%	-	-
Horiz. %	42.08%	18.01%	70.58%	58.57%	39.81%	21.47%	100.00%	-
EPS	2.90	0.79	8.57	8.37	6.05	4.31	22.63	-74.42%
YoY %	267.09%	-90.78%	2.39%	38.35%	40.37%	-80.95%	-	-
Horiz. %	12.81%	3.49%	37.87%	36.99%	26.73%	19.05%	100.00%	-
DPS	1.74	0.50	7.39	7.38	5.94	3.22	21.04	-80.87%
YoY %	248.00%	-93.23%	0.14%	24.24%	84.47%	-84.70%	-	-
Horiz. %	8.27%	2.38%	35.12%	35.08%	28.23%	15.30%	100.00%	-
NAPS	0.4264	0.4103	0.4007	0.408	0.4122	0.4254	0.4832	-7.96%
YoY %	3.92%	2.40%	-1.79%	-1.02%	-3.10%	-11.96%	-	-
Horiz. %	88.25%	84.91%	82.93%	84.44%	85.31%	88.04%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/20	30/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	-
Price	1.16	1.41	1.36	1.85	2.28	2.55	2.40	-
P/RPS	1.29	3.65	0.90	1.47	2.67	5.53	1.12	9.83%
YoY %	-64.66%	305.56%	-38.78%	-44.94%	-51.72%	393.75%	-	-
Horiz. %	115.18%	325.89%	80.36%	131.25%	238.39%	493.75%	100.00%	-
P/EPS	39.61	177.25	15.73	21.91	37.32	58.59	10.50	141.35%
YoY %	-77.65%	1,026.83%	-28.21%	-41.29%	-36.30%	458.00%	-	-
Horiz. %	377.24%	1,688.10%	149.81%	208.67%	355.43%	558.00%	100.00%	-
EY	2.52	0.56	6.36	4.56	2.68	1.71	9.53	-58.63%
YoY %	350.00%	-91.19%	39.47%	70.15%	56.73%	-82.06%	-	-
Horiz. %	26.44%	5.88%	66.74%	47.85%	28.12%	17.94%	100.00%	-
DY	1.51	0.35	5.48	4.03	2.63	1.27	8.85	-69.07%
YoY %	331.43%	-93.61%	35.98%	53.23%	107.09%	-85.65%	-	-
Horiz. %	17.06%	3.95%	61.92%	45.54%	29.72%	14.35%	100.00%	-
P/NAPS	2.70	3.41	3.37	4.49	5.48	5.94	4.92	-32.84%
YoY %	-20.82%	1.19%	-24.94%	-18.07%	-7.74%	20.73%	-	-
Horiz. %	54.88%	69.31%	68.50%	91.26%	111.38%	120.73%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Price Multiplier on Announcement Date
Date	10/12/20	10/09/20	11/06/20	16/03/20	10/12/19	13/09/19	12/06/19	-
Price	1.50	1.41	1.62	1.48	2.15	2.39	2.40	-
P/RPS	1.66	3.65	1.07	1.18	2.51	5.18	1.12	29.84%
YoY %	-54.52%	241.12%	-9.32%	-52.99%	-51.54%	362.50%	-	-
Horiz. %	148.21%	325.89%	95.54%	105.36%	224.11%	462.50%	100.00%	-
P/EPS	51.22	177.25	18.73	17.53	35.19	54.92	10.50	186.25%
YoY %	-71.10%	846.34%	6.85%	-50.18%	-35.92%	423.05%	-	-
Horiz. %	487.81%	1,688.10%	178.38%	166.95%	335.14%	523.05%	100.00%	-
EY	1.95	0.56	5.34	5.70	2.84	1.82	9.53	-65.10%
YoY %	248.21%	-89.51%	-6.32%	100.70%	56.04%	-80.90%	-	-
Horiz. %	20.46%	5.88%	56.03%	59.81%	29.80%	19.10%	100.00%	-
DY	1.17	0.35	4.60	5.03	2.79	1.36	8.85	-73.88%
YoY %	234.29%	-92.39%	-8.55%	80.29%	105.15%	-84.63%	-	-
Horiz. %	13.22%	3.95%	51.98%	56.84%	31.53%	15.37%	100.00%	-
P/NAPS	3.49	3.41	4.01	3.59	5.16	5.56	4.92	-20.37%
YoY %	2.35%	-14.96%	11.70%	-30.43%	-7.19%	13.01%	-	-
Horiz. %	70.93%	69.31%	81.50%	72.97%	104.88%	113.01%	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