[BAUTO] QoQ Quarter Result on 31-Oct-2020 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
10-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Oct-2020 [#2]
Profit Trend
QoQ- 168.14%
YoY- 21.59%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 320,792 641,197 597,980 599,844 448,894 299,360 467,463 -22.21%
PBT 14,477 83,470 42,208 33,900 13,115 3,199 34,347 -43.81%
Tax -4,137 -17,600 -9,639 -9,367 -4,528 -1,143 -5,965 -21.66%
NP 10,340 65,870 32,569 24,533 8,587 2,056 28,382 -49.02%
-
NP to SH 10,267 66,827 33,082 24,790 9,245 2,459 27,150 -47.73%
-
Tax Rate 28.58% 21.09% 22.84% 27.63% 34.53% 35.73% 17.37% -
Total Cost 310,452 575,327 565,411 575,311 440,307 297,304 439,081 -20.65%
-
Net Worth 538,089 567,125 516,480 499,833 480,910 469,636 478,277 8.18%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div 5,807 37,746 17,421 14,526 5,810 - 16,840 -50.85%
Div Payout % 56.56% 56.48% 52.66% 58.60% 62.85% - 62.03% -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 538,089 567,125 516,480 499,833 480,910 469,636 478,277 8.18%
NOSH 1,163,927 1,163,927 1,163,927 1,163,549 1,163,549 1,163,549 1,163,538 0.02%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 3.22% 10.27% 5.45% 4.09% 1.91% 0.69% 6.07% -
ROE 1.91% 11.78% 6.41% 4.96% 1.92% 0.52% 5.68% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 27.62 55.21 51.49 51.62 38.63 25.76 40.25 -22.21%
EPS 0.88 5.75 2.85 2.13 0.80 0.21 2.34 -47.93%
DPS 0.50 3.25 1.50 1.25 0.50 0.00 1.45 -50.85%
NAPS 0.4633 0.4883 0.4447 0.4301 0.4138 0.4041 0.4118 8.18%
Adjusted Per Share Value based on latest NOSH - 1,163,549
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 27.37 54.70 51.01 51.17 38.30 25.54 39.88 -22.21%
EPS 0.88 5.70 2.82 2.11 0.79 0.21 2.32 -47.63%
DPS 0.50 3.22 1.49 1.24 0.50 0.00 1.44 -50.63%
NAPS 0.4591 0.4838 0.4406 0.4264 0.4103 0.4007 0.408 8.19%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 1.51 1.48 1.36 1.16 1.41 1.36 1.85 -
P/RPS 5.47 2.68 2.64 2.25 3.65 5.28 4.60 12.25%
P/EPS 170.81 25.72 47.75 54.38 177.25 642.77 79.14 67.08%
EY 0.59 3.89 2.09 1.84 0.56 0.16 1.26 -39.72%
DY 0.33 2.20 1.10 1.08 0.35 0.00 0.78 -43.67%
P/NAPS 3.26 3.03 3.06 2.70 3.41 3.37 4.49 -19.23%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 13/09/21 18/06/21 10/03/21 10/12/20 10/09/20 11/06/20 16/03/20 -
Price 1.58 1.48 1.35 1.50 1.41 1.62 1.48 -
P/RPS 5.72 2.68 2.62 2.91 3.65 6.29 3.68 34.21%
P/EPS 178.73 25.72 47.39 70.32 177.25 765.65 63.31 99.87%
EY 0.56 3.89 2.11 1.42 0.56 0.13 1.58 -49.94%
DY 0.32 2.20 1.11 0.83 0.35 0.00 0.98 -52.61%
P/NAPS 3.41 3.03 3.04 3.49 3.41 4.01 3.59 -3.37%

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