[BAUTO] QoQ Cumulative Quarter Result on 31-Jan-2024 [#3]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

13-Mar-2024

Admission Sponsor

Sponsor

Financial Year

30-Apr-2024

Quarter

31-Jan-2024 [#3]

Profit Trend

QoQ- 37.05%

YoY- 28.41%

Quarter Report

BAuto_Qtr3_13.03.2024.pdf

Latest QR

Upcoming QR

BAUTO's Result

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Cumulative Result
Revenue	1,493,041	846,180	3,930,259	2,992,734	2,096,229	1,089,278	3,548,204	-43.69%
YoY %	76.44%	-78.47%	31.33%	42.77%	92.44%	-69.30%	-	-
Horiz. %	42.08%	23.85%	110.77%	84.35%	59.08%	30.70%	100.00%	-
PBT	154,819	97,769	489,140	358,570	263,501	140,667	421,204	-48.53%
YoY %	58.35%	-80.01%	36.41%	36.08%	87.32%	-66.60%	-	-
Horiz. %	36.76%	23.21%	116.13%	85.13%	62.56%	33.40%	100.00%	-
Tax	-36,730	-22,391	-111,410	-80,423	-59,879	-32,766	-93,982	-46.39%
YoY %	-64.04%	79.90%	-38.53%	-34.31%	-82.75%	65.14%	-	-
Horiz. %	39.08%	23.82%	118.54%	85.57%	63.71%	34.86%	100.00%	-
NP	118,089	75,378	377,730	278,147	203,622	107,901	327,222	-49.15%
YoY %	56.66%	-80.04%	35.80%	36.60%	88.71%	-67.03%	-	-
Horiz. %	36.09%	23.04%	115.44%	85.00%	62.23%	32.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	110,565	70,217	351,042	260,818	190,315	100,219	303,742	-48.86%
YoY %	57.46%	-80.00%	34.59%	37.05%	89.90%	-67.01%	-	-
Horiz. %	36.40%	23.12%	115.57%	85.87%	62.66%	32.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.72%	22.90%	22.78%	22.43%	22.72%	23.29%	22.31%	-
YoY %	3.58%	0.53%	1.56%	-1.28%	-2.45%	4.39%	-	-
Horiz. %	106.32%	102.64%	102.11%	100.54%	101.84%	104.39%	100.00%	-
Total Cost	1,374,952	770,802	3,552,529	2,714,587	1,892,607	981,377	3,220,982	-43.16%
YoY %	78.38%	-78.30%	30.87%	43.43%	92.85%	-69.53%	-	-
Horiz. %	42.69%	23.93%	110.29%	84.28%	58.76%	30.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	744,969	747,326	821,172	783,063	769,460	736,595	761,919	-1.48%
YoY %	-0.32%	-8.99%	4.87%	1.77%	4.46%	-3.32%	-	-
Horiz. %	97.78%	98.08%	107.78%	102.78%	100.99%	96.68%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Dividend
Div	157,783	40,882	303,575	166,348	116,514	58,367	256,460	-27.55%
YoY %	285.95%	-86.53%	82.49%	42.77%	99.62%	-77.24%	-	-
Horiz. %	61.52%	15.94%	118.37%	64.86%	45.43%	22.76%	100.00%	-
Div Payout %	142.71%	58.22%	86.48%	63.78%	61.22%	58.24%	84.43%	-
YoY %	145.12%	-32.68%	35.59%	4.18%	5.12%	-31.02%	-	-
Horiz. %	169.03%	68.96%	102.43%	75.54%	72.51%	68.98%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Equity
Net Worth	744,969	747,326	821,172	783,063	769,460	736,595	761,919	-1.48%
YoY %	-0.32%	-8.99%	4.87%	1.77%	4.46%	-3.32%	-	-
Horiz. %	97.78%	98.08%	107.78%	102.78%	100.99%	96.68%	100.00%	-
NOSH	1,168,763	1,172,150	1,170,933	1,170,933	1,170,190	1,169,283	1,168,316	0.02%
YoY %	-0.29%	0.10%	0.00%	0.06%	0.08%	0.08%	-	-
Horiz. %	100.04%	100.33%	100.22%	100.22%	100.16%	100.08%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Ratio Analysis
NP Margin	7.91%	8.91%	9.61%	9.29%	9.71%	9.91%	9.22%	-
YoY %	-11.22%	-7.28%	3.44%	-4.33%	-2.02%	7.48%	-	-
Horiz. %	85.79%	96.64%	104.23%	100.76%	105.31%	107.48%	100.00%	-
ROE	14.84%	9.40%	42.75%	33.31%	24.73%	13.61%	39.87%	-
YoY %	57.87%	-78.01%	28.34%	34.69%	81.70%	-65.86%	-	-
Horiz. %	37.22%	23.58%	107.22%	83.55%	62.03%	34.14%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Per Share
RPS	127.75	72.44	336.61	256.37	179.91	93.31	304.38	-43.79%
YoY %	76.35%	-78.48%	31.30%	42.50%	92.81%	-69.34%	-	-
Horiz. %	41.97%	23.80%	110.59%	84.23%	59.11%	30.66%	100.00%	-
EPS	9.46	6.01	30.08	22.36	16.32	8.59	26.11	-49.02%
YoY %	57.40%	-80.02%	34.53%	37.01%	89.99%	-67.10%	-	-
Horiz. %	36.23%	23.02%	115.20%	85.64%	62.50%	32.90%	100.00%	-
DPS	13.50	3.50	26.00	14.25	10.00	5.00	22.00	-27.68%
YoY %	285.71%	-86.54%	82.46%	42.50%	100.00%	-77.27%	-	-
Horiz. %	61.36%	15.91%	118.18%	64.77%	45.45%	22.73%	100.00%	-
NAPS	0.6374	0.6398	0.7033	0.6708	0.6604	0.631	0.6536	-1.65%
YoY %	-0.38%	-9.03%	4.84%	1.57%	4.66%	-3.46%	-	-
Horiz. %	97.52%	97.89%	107.60%	102.63%	101.04%	96.54%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Adjusted Per Share Value based on latest NOSH - 1,170,933
RPS	127.37	72.19	335.30	255.31	178.83	92.93	302.70	-43.69%
YoY %	76.44%	-78.47%	31.33%	42.77%	92.44%	-69.30%	-	-
Horiz. %	42.08%	23.85%	110.77%	84.34%	59.08%	30.70%	100.00%	-
EPS	9.43	5.99	29.95	22.25	16.24	8.55	25.91	-48.86%
YoY %	57.43%	-80.00%	34.61%	37.01%	89.94%	-67.00%	-	-
Horiz. %	36.40%	23.12%	115.59%	85.87%	62.68%	33.00%	100.00%	-
DPS	13.46	3.49	25.90	14.19	9.94	4.98	21.88	-27.56%
YoY %	285.67%	-86.53%	82.52%	42.76%	99.60%	-77.24%	-	-
Horiz. %	61.52%	15.95%	118.37%	64.85%	45.43%	22.76%	100.00%	-
NAPS	0.6355	0.6376	0.7006	0.668	0.6564	0.6284	0.65	-1.48%
YoY %	-0.33%	-8.99%	4.88%	1.77%	4.46%	-3.32%	-	-
Horiz. %	97.77%	98.09%	107.78%	102.77%	100.98%	96.68%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	28/04/23	-
Price	2.06	2.43	2.31	2.44	2.50	2.05	2.31	-
P/RPS	1.61	3.35	0.69	0.95	1.39	2.20	0.76	64.57%
YoY %	-51.94%	385.51%	-27.37%	-31.65%	-36.82%	189.47%	-	-
Horiz. %	211.84%	440.79%	90.79%	125.00%	182.89%	289.47%	100.00%	-
P/EPS	21.78	40.42	7.68	10.92	15.31	23.88	8.87	81.51%
YoY %	-46.12%	426.30%	-29.67%	-28.67%	-35.89%	169.22%	-	-
Horiz. %	245.55%	455.69%	86.58%	123.11%	172.60%	269.22%	100.00%	-
EY	4.59	2.47	13.02	9.16	6.53	4.19	11.28	-44.93%
YoY %	85.83%	-81.03%	42.14%	40.28%	55.85%	-62.85%	-	-
Horiz. %	40.69%	21.90%	115.43%	81.21%	57.89%	37.15%	100.00%	-
DY	6.55	1.44	11.26	5.84	4.00	2.44	9.52	-21.97%
YoY %	354.86%	-87.21%	92.81%	46.00%	63.93%	-74.37%	-	-
Horiz. %	68.80%	15.13%	118.28%	61.34%	42.02%	25.63%	100.00%	-
P/NAPS	3.23	3.80	3.28	3.64	3.79	3.25	3.53	-5.72%
YoY %	-15.00%	15.85%	-9.89%	-3.96%	16.62%	-7.93%	-	-
Horiz. %	91.50%	107.65%	92.92%	103.12%	107.37%	92.07%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Price Multiplier on Announcement Date
Date	12/12/24	11/09/24	11/06/24	13/03/24	12/12/23	12/09/23	12/06/23	-
Price	2.04	2.37	2.54	2.48	2.30	2.18	2.23	-
P/RPS	1.60	3.27	0.75	0.97	1.28	2.34	0.73	68.33%
YoY %	-51.07%	336.00%	-22.68%	-24.22%	-45.30%	220.55%	-	-
Horiz. %	219.18%	447.95%	102.74%	132.88%	175.34%	320.55%	100.00%	-
P/EPS	21.56	39.43	8.45	11.10	14.08	25.39	8.56	84.60%
YoY %	-45.32%	366.63%	-23.87%	-21.16%	-44.55%	196.61%	-	-
Horiz. %	251.87%	460.63%	98.71%	129.67%	164.49%	296.61%	100.00%	-
EY	4.64	2.54	11.84	9.01	7.10	3.94	11.68	-45.80%
YoY %	82.68%	-78.55%	31.41%	26.90%	80.20%	-66.27%	-	-
Horiz. %	39.73%	21.75%	101.37%	77.14%	60.79%	33.73%	100.00%	-
DY	6.62	1.48	10.24	5.75	4.35	2.29	9.87	-23.28%
YoY %	347.30%	-85.55%	78.09%	32.18%	89.96%	-76.80%	-	-
Horiz. %	67.07%	14.99%	103.75%	58.26%	44.07%	23.20%	100.00%	-
P/NAPS	3.20	3.70	3.61	3.70	3.48	3.45	3.41	-4.13%
YoY %	-13.51%	2.49%	-2.43%	6.32%	0.87%	1.17%	-	-
Horiz. %	93.84%	108.50%	105.87%	108.50%	102.05%	101.17%	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