[BAUTO] QoQ Cumulative Quarter Result on 31-Jan-2023 [#3]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

13-Mar-2023

Admission Sponsor

Sponsor

Financial Year

30-Apr-2023

Quarter

31-Jan-2023 [#3]

Profit Trend

QoQ- 75.36%

YoY- 163.73%

Quarter Report

BAuto_Qtr3_13.03.2023.pdf

Latest QR

Upcoming QR

BAUTO's Result

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	CAGR
Cumulative Result
Revenue	2,096,229	1,089,278	3,548,204	2,475,805	1,499,838	716,869	2,325,121	-6.65%
YoY %	92.44%	-69.30%	43.32%	65.07%	109.22%	-69.17%	-	-
Horiz. %	90.16%	46.85%	152.60%	106.48%	64.51%	30.83%	100.00%	-
PBT	263,501	140,667	421,204	281,671	166,155	74,566	218,570	13.23%
YoY %	87.32%	-66.60%	49.54%	69.52%	122.83%	-65.88%	-	-
Horiz. %	120.56%	64.36%	192.71%	128.87%	76.02%	34.12%	100.00%	-
Tax	-59,879	-32,766	-93,982	-62,063	-38,731	-17,950	-59,741	0.15%
YoY %	-82.75%	65.14%	-51.43%	-60.24%	-115.77%	69.95%	-	-
Horiz. %	100.23%	54.85%	157.32%	103.89%	64.83%	30.05%	100.00%	-
NP	203,622	107,901	327,222	219,608	127,424	56,616	158,829	17.95%
YoY %	88.71%	-67.03%	49.00%	72.34%	125.07%	-64.35%	-	-
Horiz. %	128.20%	67.94%	206.02%	138.27%	80.23%	35.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	190,315	100,219	303,742	203,120	115,832	50,159	155,721	14.26%
YoY %	89.90%	-67.01%	49.54%	75.36%	130.93%	-67.79%	-	-
Horiz. %	122.22%	64.36%	195.06%	130.44%	74.38%	32.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.72%	23.29%	22.31%	22.03%	23.31%	24.07%	27.33%	-
YoY %	-2.45%	4.39%	1.27%	-5.49%	-3.16%	-11.93%	-	-
Horiz. %	83.13%	85.22%	81.63%	80.61%	85.29%	88.07%	100.00%	-
Total Cost	1,892,607	981,377	3,220,982	2,256,197	1,372,414	660,253	2,166,292	-8.58%
YoY %	92.85%	-69.53%	42.76%	64.40%	107.86%	-69.52%	-	-
Horiz. %	87.37%	45.30%	148.69%	104.15%	63.35%	30.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	769,460	736,595	761,919	707,075	660,791	629,909	634,319	13.70%
YoY %	4.46%	-3.32%	7.76%	7.00%	4.90%	-0.70%	-	-
Horiz. %	121.30%	116.12%	120.12%	111.47%	104.17%	99.30%	100.00%	-

	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	CAGR
Dividend
Div	116,514	58,367	256,460	127,966	75,512	34,865	101,691	9.46%
YoY %	99.62%	-77.24%	100.41%	69.46%	116.58%	-65.71%	-	-
Horiz. %	114.58%	57.40%	252.20%	125.84%	74.26%	34.29%	100.00%	-
Div Payout %	61.22%	58.24%	84.43%	63.00%	65.19%	69.51%	65.30%	-
YoY %	5.12%	-31.02%	34.02%	-3.36%	-6.21%	6.45%	-	-
Horiz. %	93.75%	89.19%	129.30%	96.48%	99.83%	106.45%	100.00%	-

	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	CAGR
Equity
Net Worth	769,460	736,595	761,919	707,075	660,791	629,909	634,319	13.70%
YoY %	4.46%	-3.32%	7.76%	7.00%	4.90%	-0.70%	-	-
Horiz. %	121.30%	116.12%	120.12%	111.47%	104.17%	99.30%	100.00%	-
NOSH	1,170,190	1,169,283	1,168,316	1,165,834	1,163,964	1,163,964	1,163,959	0.35%
YoY %	0.08%	0.08%	0.21%	0.16%	0.00%	0.00%	-	-
Horiz. %	100.54%	100.46%	100.37%	100.16%	100.00%	100.00%	100.00%	-

	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	CAGR
Ratio Analysis
NP Margin	9.71%	9.91%	9.22%	8.87%	8.50%	7.90%	6.83%	-
YoY %	-2.02%	7.48%	3.95%	4.35%	7.59%	15.67%	-	-
Horiz. %	142.17%	145.10%	134.99%	129.87%	124.45%	115.67%	100.00%	-
ROE	24.73%	13.61%	39.87%	28.73%	17.53%	7.96%	24.55%	-
YoY %	81.70%	-65.86%	38.77%	63.89%	120.23%	-67.58%	-	-
Horiz. %	100.73%	55.44%	162.40%	117.03%	71.41%	32.42%	100.00%	-

	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	CAGR
Per Share
RPS	179.91	93.31	304.38	212.82	129.10	61.68	200.06	-6.81%
YoY %	92.81%	-69.34%	43.02%	64.85%	109.31%	-69.17%	-	-
Horiz. %	89.93%	46.64%	152.14%	106.38%	64.53%	30.83%	100.00%	-
EPS	16.32	8.59	26.11	17.47	9.97	4.32	13.40	14.00%
YoY %	89.99%	-67.10%	49.46%	75.23%	130.79%	-67.76%	-	-
Horiz. %	121.79%	64.10%	194.85%	130.37%	74.40%	32.24%	100.00%	-
DPS	10.00	5.00	22.00	11.00	6.50	3.00	8.75	9.28%
YoY %	100.00%	-77.27%	100.00%	69.23%	116.67%	-65.71%	-	-
Horiz. %	114.29%	57.14%	251.43%	125.71%	74.29%	34.29%	100.00%	-
NAPS	0.6604	0.631	0.6536	0.6078	0.5688	0.542	0.5458	13.50%
YoY %	4.66%	-3.46%	7.54%	6.86%	4.94%	-0.70%	-	-
Horiz. %	121.00%	115.61%	119.75%	111.36%	104.21%	99.30%	100.00%	-

	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	CAGR
Adjusted Per Share Value based on latest NOSH - 1,165,834
RPS	178.83	92.93	302.70	211.21	127.95	61.16	198.36	-6.65%
YoY %	92.44%	-69.30%	43.32%	65.07%	109.21%	-69.17%	-	-
Horiz. %	90.15%	46.85%	152.60%	106.48%	64.50%	30.83%	100.00%	-
EPS	16.24	8.55	25.91	17.33	9.88	4.28	13.28	14.31%
YoY %	89.94%	-67.00%	49.51%	75.40%	130.84%	-67.77%	-	-
Horiz. %	122.29%	64.38%	195.11%	130.50%	74.40%	32.23%	100.00%	-
DPS	9.94	4.98	21.88	10.92	6.44	2.97	8.68	9.43%
YoY %	99.60%	-77.24%	100.37%	69.57%	116.84%	-65.78%	-	-
Horiz. %	114.52%	57.37%	252.07%	125.81%	74.19%	34.22%	100.00%	-
NAPS	0.6564	0.6284	0.65	0.6032	0.5637	0.5374	0.5411	13.70%
YoY %	4.46%	-3.32%	7.76%	7.01%	4.89%	-0.68%	-	-
Horiz. %	121.31%	116.13%	120.13%	111.48%	104.18%	99.32%	100.00%	-

	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/23	31/07/23	28/04/23	31/01/23	31/10/22	29/07/22	29/04/22	-
Price	2.50	2.05	2.31	2.17	1.98	1.77	1.77	-
P/RPS	1.39	2.20	0.76	1.02	1.53	2.87	0.88	35.51%
YoY %	-36.82%	189.47%	-25.49%	-33.33%	-46.69%	226.14%	-	-
Horiz. %	157.95%	250.00%	86.36%	115.91%	173.86%	326.14%	100.00%	-
P/EPS	15.31	23.88	8.87	12.43	19.86	41.01	13.21	10.30%
YoY %	-35.89%	169.22%	-28.64%	-37.41%	-51.57%	210.45%	-	-
Horiz. %	115.90%	180.77%	67.15%	94.10%	150.34%	310.45%	100.00%	-
EY	6.53	4.19	11.28	8.05	5.04	2.44	7.57	-9.35%
YoY %	55.85%	-62.85%	40.12%	59.72%	106.56%	-67.77%	-	-
Horiz. %	86.26%	55.35%	149.01%	106.34%	66.58%	32.23%	100.00%	-
DY	4.00	2.44	9.52	5.07	3.28	1.69	4.94	-13.09%
YoY %	63.93%	-74.37%	87.77%	54.57%	94.08%	-65.79%	-	-
Horiz. %	80.97%	49.39%	192.71%	102.63%	66.40%	34.21%	100.00%	-
P/NAPS	3.79	3.25	3.53	3.57	3.48	3.27	3.24	10.98%
YoY %	16.62%	-7.93%	-1.12%	2.59%	6.42%	0.93%	-	-
Horiz. %	116.98%	100.31%	108.95%	110.19%	107.41%	100.93%	100.00%	-

	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	CAGR
Price Multiplier on Announcement Date
Date	12/12/23	12/09/23	12/06/23	13/03/23	08/12/22	12/09/22	13/06/22	-
Price	2.30	2.18	2.23	2.12	1.99	1.83	1.78	-
P/RPS	1.28	2.34	0.73	1.00	1.54	2.97	0.89	27.32%
YoY %	-45.30%	220.55%	-27.00%	-35.06%	-48.15%	233.71%	-	-
Horiz. %	143.82%	262.92%	82.02%	112.36%	173.03%	333.71%	100.00%	-
P/EPS	14.08	25.39	8.56	12.14	19.96	42.40	13.28	3.96%
YoY %	-44.55%	196.61%	-29.49%	-39.18%	-52.92%	219.28%	-	-
Horiz. %	106.02%	191.19%	64.46%	91.42%	150.30%	319.28%	100.00%	-
EY	7.10	3.94	11.68	8.24	5.01	2.36	7.53	-3.83%
YoY %	80.20%	-66.27%	41.75%	64.47%	112.29%	-68.66%	-	-
Horiz. %	94.29%	52.32%	155.11%	109.43%	66.53%	31.34%	100.00%	-
DY	4.35	2.29	9.87	5.19	3.27	1.64	4.92	-7.86%
YoY %	89.96%	-76.80%	90.17%	58.72%	99.39%	-66.67%	-	-
Horiz. %	88.41%	46.54%	200.61%	105.49%	66.46%	33.33%	100.00%	-
P/NAPS	3.48	3.45	3.41	3.49	3.50	3.38	3.26	4.43%
YoY %	0.87%	1.17%	-2.29%	-0.29%	3.55%	3.68%	-	-
Horiz. %	106.75%	105.83%	104.60%	107.06%	107.36%	103.68%	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