[BAUTO] QoQ Quarter Result on 31-Jul-2023 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
12-Sep-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2024
Quarter
31-Jul-2023 [#1]
Profit Trend
QoQ- -0.4%
YoY- 99.8%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Revenue 937,525 896,505 1,006,951 1,089,278 1,072,399 975,967 782,969 12.77%
PBT 130,570 95,069 122,834 140,667 139,533 115,516 91,589 26.69%
Tax -30,987 -20,544 -27,113 -32,766 -31,919 -23,332 -20,781 30.55%
NP 99,583 74,525 95,721 107,901 107,614 92,184 70,808 25.55%
-
NP to SH 90,224 70,503 90,096 100,219 100,622 87,288 65,673 23.60%
-
Tax Rate 23.73% 21.61% 22.07% 23.29% 22.88% 20.20% 22.69% -
Total Cost 837,942 821,980 911,230 981,377 964,785 883,783 712,161 11.46%
-
Net Worth 821,172 783,063 769,460 736,595 761,919 707,075 660,791 15.60%
Dividend
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Div 137,192 49,612 58,257 58,367 128,230 52,350 40,660 125.12%
Div Payout % 152.06% 70.37% 64.66% 58.24% 127.44% 59.97% 61.91% -
Equity
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Net Worth 821,172 783,063 769,460 736,595 761,919 707,075 660,791 15.60%
NOSH 1,170,933 1,170,933 1,170,190 1,169,283 1,168,316 1,165,834 1,163,964 0.39%
Ratio Analysis
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
NP Margin 10.62% 8.31% 9.51% 9.91% 10.03% 9.45% 9.04% -
ROE 10.99% 9.00% 11.71% 13.61% 13.21% 12.34% 9.94% -
Per Share
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 80.30 76.80 86.42 93.31 91.99 83.89 67.40 12.39%
EPS 7.73 6.04 7.73 8.59 8.63 7.50 5.65 23.26%
DPS 11.75 4.25 5.00 5.00 11.00 4.50 3.50 124.37%
NAPS 0.7033 0.6708 0.6604 0.631 0.6536 0.6078 0.5688 15.21%
Adjusted Per Share Value based on latest NOSH - 1,169,283
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 79.98 76.48 85.90 92.93 91.49 83.26 66.80 12.76%
EPS 7.70 6.01 7.69 8.55 8.58 7.45 5.60 23.67%
DPS 11.70 4.23 4.97 4.98 10.94 4.47 3.47 125.02%
NAPS 0.7006 0.668 0.6564 0.6284 0.65 0.6032 0.5637 15.61%
Price Multiplier on Financial Quarter End Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 -
Price 2.31 2.44 2.50 2.05 2.31 2.17 1.98 -
P/RPS 2.88 3.18 2.89 2.20 2.51 2.59 2.94 -1.36%
P/EPS 29.89 40.40 32.33 23.88 26.76 28.92 35.03 -10.04%
EY 3.35 2.48 3.09 4.19 3.74 3.46 2.86 11.12%
DY 5.09 1.74 2.00 2.44 4.76 2.07 1.77 102.35%
P/NAPS 3.28 3.64 3.79 3.25 3.53 3.57 3.48 -3.87%
Price Multiplier on Announcement Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 11/06/24 13/03/24 12/12/23 12/09/23 12/06/23 13/03/23 08/12/22 -
Price 2.54 2.48 2.30 2.18 2.23 2.12 1.99 -
P/RPS 3.16 3.23 2.66 2.34 2.42 2.53 2.95 4.69%
P/EPS 32.87 41.06 29.74 25.39 25.84 28.25 35.20 -4.46%
EY 3.04 2.44 3.36 3.94 3.87 3.54 2.84 4.64%
DY 4.63 1.71 2.17 2.29 4.93 2.12 1.76 90.67%
P/NAPS 3.61 3.70 3.48 3.45 3.41 3.49 3.50 2.08%

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