[BAUTO] QoQ Quarter Result on 31-Jul-2021 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- -84.64%
YoY- 11.05%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 897,361 623,130 483,838 320,792 641,197 597,980 599,844 30.89%
PBT 115,432 55,112 33,549 14,477 83,470 42,208 33,900 126.84%
Tax -34,587 -12,390 -8,627 -4,137 -17,600 -9,639 -9,367 139.46%
NP 80,845 42,722 24,922 10,340 65,870 32,569 24,533 121.93%
-
NP to SH 78,704 40,711 26,039 10,267 66,827 33,082 24,790 116.47%
-
Tax Rate 29.96% 22.48% 25.71% 28.58% 21.09% 22.84% 27.63% -
Total Cost 816,516 580,408 458,916 310,452 575,327 565,411 575,311 26.37%
-
Net Worth 634,319 580,559 556,788 538,089 567,125 516,480 499,833 17.26%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 52,298 26,146 17,421 5,807 37,746 17,421 14,526 135.45%
Div Payout % 66.45% 64.22% 66.91% 56.56% 56.48% 52.66% 58.60% -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 634,319 580,559 556,788 538,089 567,125 516,480 499,833 17.26%
NOSH 1,163,959 1,163,932 1,163,927 1,163,927 1,163,927 1,163,927 1,163,549 0.02%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 9.01% 6.86% 5.15% 3.22% 10.27% 5.45% 4.09% -
ROE 12.41% 7.01% 4.68% 1.91% 11.78% 6.41% 4.96% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 77.21 53.62 41.66 27.62 55.21 51.49 51.62 30.88%
EPS 6.77 3.50 2.24 0.88 5.75 2.85 2.13 116.63%
DPS 4.50 2.25 1.50 0.50 3.25 1.50 1.25 135.44%
NAPS 0.5458 0.4996 0.4794 0.4633 0.4883 0.4447 0.4301 17.26%
Adjusted Per Share Value based on latest NOSH - 1,163,927
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 76.56 53.16 41.28 27.37 54.70 51.01 51.17 30.91%
EPS 6.71 3.47 2.22 0.88 5.70 2.82 2.11 116.71%
DPS 4.46 2.23 1.49 0.50 3.22 1.49 1.24 135.30%
NAPS 0.5411 0.4953 0.475 0.4591 0.4838 0.4406 0.4264 17.26%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 1.77 1.65 1.62 1.51 1.48 1.36 1.16 -
P/RPS 2.29 3.08 3.89 5.47 2.68 2.64 2.25 1.18%
P/EPS 26.14 47.10 72.26 170.81 25.72 47.75 54.38 -38.71%
EY 3.83 2.12 1.38 0.59 3.89 2.09 1.84 63.24%
DY 2.54 1.36 0.93 0.33 2.20 1.10 1.08 77.12%
P/NAPS 3.24 3.30 3.38 3.26 3.03 3.06 2.70 12.96%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 13/06/22 10/03/22 13/12/21 13/09/21 18/06/21 10/03/21 10/12/20 -
Price 1.78 1.74 1.50 1.58 1.48 1.35 1.50 -
P/RPS 2.31 3.24 3.60 5.72 2.68 2.62 2.91 -14.30%
P/EPS 26.28 49.67 66.91 178.73 25.72 47.39 70.32 -48.20%
EY 3.80 2.01 1.49 0.56 3.89 2.11 1.42 93.09%
DY 2.53 1.29 1.00 0.32 2.20 1.11 0.83 110.65%
P/NAPS 3.26 3.48 3.13 3.41 3.03 3.04 3.49 -4.45%

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