[BAUTO] QoQ Quarter Result on 31-Jul-2022 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
12-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jul-2022 [#1]
Profit Trend
QoQ- -36.27%
YoY- 388.55%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 1,072,399 975,967 782,969 716,869 897,361 623,130 483,838 70.24%
PBT 139,533 115,516 91,589 74,566 115,432 55,112 33,549 159.29%
Tax -31,919 -23,332 -20,781 -17,950 -34,587 -12,390 -8,627 139.79%
NP 107,614 92,184 70,808 56,616 80,845 42,722 24,922 165.88%
-
NP to SH 100,622 87,288 65,673 50,159 78,704 40,711 26,039 146.86%
-
Tax Rate 22.88% 20.20% 22.69% 24.07% 29.96% 22.48% 25.71% -
Total Cost 964,785 883,783 712,161 660,253 816,516 580,408 458,916 64.33%
-
Net Worth 761,919 707,075 660,791 629,909 634,319 580,559 556,788 23.32%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div 128,230 52,350 40,660 34,865 52,298 26,146 17,421 279.78%
Div Payout % 127.44% 59.97% 61.91% 69.51% 66.45% 64.22% 66.91% -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 761,919 707,075 660,791 629,909 634,319 580,559 556,788 23.32%
NOSH 1,168,316 1,165,834 1,163,964 1,163,964 1,163,959 1,163,932 1,163,927 0.25%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 10.03% 9.45% 9.04% 7.90% 9.01% 6.86% 5.15% -
ROE 13.21% 12.34% 9.94% 7.96% 12.41% 7.01% 4.68% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 91.99 83.89 67.40 61.68 77.21 53.62 41.66 69.81%
EPS 8.63 7.50 5.65 4.32 6.77 3.50 2.24 146.36%
DPS 11.00 4.50 3.50 3.00 4.50 2.25 1.50 278.83%
NAPS 0.6536 0.6078 0.5688 0.542 0.5458 0.4996 0.4794 23.02%
Adjusted Per Share Value based on latest NOSH - 1,163,964
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 91.49 83.26 66.80 61.16 76.56 53.16 41.28 70.23%
EPS 8.58 7.45 5.60 4.28 6.71 3.47 2.22 146.88%
DPS 10.94 4.47 3.47 2.97 4.46 2.23 1.49 279.14%
NAPS 0.65 0.6032 0.5637 0.5374 0.5411 0.4953 0.475 23.32%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 2.31 2.17 1.98 1.77 1.77 1.65 1.62 -
P/RPS 2.51 2.59 2.94 2.87 2.29 3.08 3.89 -25.38%
P/EPS 26.76 28.92 35.03 41.01 26.14 47.10 72.26 -48.52%
EY 3.74 3.46 2.86 2.44 3.83 2.12 1.38 94.73%
DY 4.76 2.07 1.77 1.69 2.54 1.36 0.93 197.88%
P/NAPS 3.53 3.57 3.48 3.27 3.24 3.30 3.38 2.94%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 12/06/23 13/03/23 08/12/22 12/09/22 13/06/22 10/03/22 13/12/21 -
Price 2.23 2.12 1.99 1.83 1.78 1.74 1.50 -
P/RPS 2.42 2.53 2.95 2.97 2.31 3.24 3.60 -23.31%
P/EPS 25.84 28.25 35.20 42.40 26.28 49.67 66.91 -47.06%
EY 3.87 3.54 2.84 2.36 3.80 2.01 1.49 89.28%
DY 4.93 2.12 1.76 1.64 2.53 1.29 1.00 190.51%
P/NAPS 3.41 3.49 3.50 3.38 3.26 3.48 3.13 5.89%

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