[BAUTO] QoQ Cumulative Quarter Result on 31-Jan-2022 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
10-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- 112.13%
YoY- 14.75%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 1,499,838 716,869 2,325,121 1,427,760 804,630 320,792 2,287,915 -24.47%
PBT 166,155 74,566 218,570 103,138 48,026 14,477 172,693 -2.53%
Tax -38,731 -17,950 -59,741 -25,154 -12,764 -4,137 -41,134 -3.92%
NP 127,424 56,616 158,829 77,984 35,262 10,340 131,559 -2.10%
-
NP to SH 115,832 50,159 155,721 77,017 36,306 10,267 133,944 -9.20%
-
Tax Rate 23.31% 24.07% 27.33% 24.39% 26.58% 28.58% 23.82% -
Total Cost 1,372,414 660,253 2,166,292 1,349,776 769,368 310,452 2,156,356 -25.94%
-
Net Worth 660,791 629,909 634,319 580,559 556,788 538,089 567,125 10.69%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div 75,512 34,865 101,691 49,387 23,228 5,807 75,492 0.01%
Div Payout % 65.19% 69.51% 65.30% 64.12% 63.98% 56.56% 56.36% -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 660,791 629,909 634,319 580,559 556,788 538,089 567,125 10.69%
NOSH 1,163,964 1,163,964 1,163,959 1,163,932 1,163,927 1,163,927 1,163,927 0.00%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 8.50% 7.90% 6.83% 5.46% 4.38% 3.22% 5.75% -
ROE 17.53% 7.96% 24.55% 13.27% 6.52% 1.91% 23.62% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 129.10 61.68 200.06 122.87 69.28 27.62 196.99 -24.49%
EPS 9.97 4.32 13.40 6.63 3.13 0.88 11.53 -9.21%
DPS 6.50 3.00 8.75 4.25 2.00 0.50 6.50 0.00%
NAPS 0.5688 0.542 0.5458 0.4996 0.4794 0.4633 0.4883 10.67%
Adjusted Per Share Value based on latest NOSH - 1,163,932
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 127.95 61.16 198.36 121.80 68.64 27.37 195.19 -24.48%
EPS 9.88 4.28 13.28 6.57 3.10 0.88 11.43 -9.23%
DPS 6.44 2.97 8.68 4.21 1.98 0.50 6.44 0.00%
NAPS 0.5637 0.5374 0.5411 0.4953 0.475 0.4591 0.4838 10.69%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 1.98 1.77 1.77 1.65 1.62 1.51 1.48 -
P/RPS 1.53 2.87 0.88 1.34 2.34 5.47 0.75 60.64%
P/EPS 19.86 41.01 13.21 24.90 51.82 170.81 12.83 33.70%
EY 5.04 2.44 7.57 4.02 1.93 0.59 7.79 -25.13%
DY 3.28 1.69 4.94 2.58 1.23 0.33 4.39 -17.61%
P/NAPS 3.48 3.27 3.24 3.30 3.38 3.26 3.03 9.64%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 08/12/22 12/09/22 13/06/22 10/03/22 13/12/21 13/09/21 18/06/21 -
Price 1.99 1.83 1.78 1.74 1.50 1.58 1.48 -
P/RPS 1.54 2.97 0.89 1.42 2.17 5.72 0.75 61.33%
P/EPS 19.96 42.40 13.28 26.25 47.98 178.73 12.83 34.15%
EY 5.01 2.36 7.53 3.81 2.08 0.56 7.79 -25.43%
DY 3.27 1.64 4.92 2.44 1.33 0.32 4.39 -17.78%
P/NAPS 3.50 3.38 3.26 3.48 3.13 3.41 3.03 10.06%

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