[BAUTO] QoQ 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- -21.75%
YoY- -19.23%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Revenue 846,180 937,525 896,505 1,006,951 1,089,278 1,072,399 975,967 -9.08%
PBT 97,769 130,570 95,069 122,834 140,667 139,533 115,516 -10.53%
Tax -22,391 -30,987 -20,544 -27,113 -32,766 -31,919 -23,332 -2.70%
NP 75,378 99,583 74,525 95,721 107,901 107,614 92,184 -12.56%
-
NP to SH 70,217 90,224 70,503 90,096 100,219 100,622 87,288 -13.51%
-
Tax Rate 22.90% 23.73% 21.61% 22.07% 23.29% 22.88% 20.20% -
Total Cost 770,802 837,942 821,980 911,230 981,377 964,785 883,783 -8.72%
-
Net Worth 747,326 821,172 783,063 769,460 736,595 761,919 707,075 3.76%
Dividend
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Div 40,882 137,192 49,612 58,257 58,367 128,230 52,350 -15.20%
Div Payout % 58.22% 152.06% 70.37% 64.66% 58.24% 127.44% 59.97% -
Equity
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Net Worth 747,326 821,172 783,063 769,460 736,595 761,919 707,075 3.76%
NOSH 1,172,150 1,170,933 1,170,933 1,170,190 1,169,283 1,168,316 1,165,834 0.36%
Ratio Analysis
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
NP Margin 8.91% 10.62% 8.31% 9.51% 9.91% 10.03% 9.45% -
ROE 9.40% 10.99% 9.00% 11.71% 13.61% 13.21% 12.34% -
Per Share
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 72.44 80.30 76.80 86.42 93.31 91.99 83.89 -9.32%
EPS 6.01 7.73 6.04 7.73 8.59 8.63 7.50 -13.73%
DPS 3.50 11.75 4.25 5.00 5.00 11.00 4.50 -15.43%
NAPS 0.6398 0.7033 0.6708 0.6604 0.631 0.6536 0.6078 3.48%
Adjusted Per Share Value based on latest NOSH - 1,170,933
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 72.19 79.98 76.48 85.90 92.93 91.49 83.26 -9.08%
EPS 5.99 7.70 6.01 7.69 8.55 8.58 7.45 -13.54%
DPS 3.49 11.70 4.23 4.97 4.98 10.94 4.47 -15.22%
NAPS 0.6376 0.7006 0.668 0.6564 0.6284 0.65 0.6032 3.77%
Price Multiplier on Financial Quarter End Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 -
Price 2.43 2.31 2.44 2.50 2.05 2.31 2.17 -
P/RPS 3.35 2.88 3.18 2.89 2.20 2.51 2.59 18.73%
P/EPS 40.42 29.89 40.40 32.33 23.88 26.76 28.92 25.03%
EY 2.47 3.35 2.48 3.09 4.19 3.74 3.46 -20.14%
DY 1.44 5.09 1.74 2.00 2.44 4.76 2.07 -21.50%
P/NAPS 3.80 3.28 3.64 3.79 3.25 3.53 3.57 4.25%
Price Multiplier on Announcement Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 11/09/24 11/06/24 13/03/24 12/12/23 12/09/23 12/06/23 13/03/23 -
Price 2.37 2.54 2.48 2.30 2.18 2.23 2.12 -
P/RPS 3.27 3.16 3.23 2.66 2.34 2.42 2.53 18.67%
P/EPS 39.43 32.87 41.06 29.74 25.39 25.84 28.25 24.91%
EY 2.54 3.04 2.44 3.36 3.94 3.87 3.54 -19.86%
DY 1.48 4.63 1.71 2.17 2.29 4.93 2.12 -21.32%
P/NAPS 3.70 3.61 3.70 3.48 3.45 3.41 3.49 3.97%

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