[BAUTO] QoQ Quarter Result on 31-Oct-2022 [#2]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
08-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Oct-2022 [#2]
Profit Trend
QoQ- 30.93%
YoY- 152.21%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 1,089,278 1,072,399 975,967 782,969 716,869 897,361 623,130 45.26%
PBT 140,667 139,533 115,516 91,589 74,566 115,432 55,112 87.08%
Tax -32,766 -31,919 -23,332 -20,781 -17,950 -34,587 -12,390 91.57%
NP 107,901 107,614 92,184 70,808 56,616 80,845 42,722 85.77%
-
NP to SH 100,219 100,622 87,288 65,673 50,159 78,704 40,711 82.61%
-
Tax Rate 23.29% 22.88% 20.20% 22.69% 24.07% 29.96% 22.48% -
Total Cost 981,377 964,785 883,783 712,161 660,253 816,516 580,408 42.06%
-
Net Worth 736,595 761,919 707,075 660,791 629,909 634,319 580,559 17.24%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 58,367 128,230 52,350 40,660 34,865 52,298 26,146 71.05%
Div Payout % 58.24% 127.44% 59.97% 61.91% 69.51% 66.45% 64.22% -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 736,595 761,919 707,075 660,791 629,909 634,319 580,559 17.24%
NOSH 1,169,283 1,168,316 1,165,834 1,163,964 1,163,964 1,163,959 1,163,932 0.30%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 9.91% 10.03% 9.45% 9.04% 7.90% 9.01% 6.86% -
ROE 13.61% 13.21% 12.34% 9.94% 7.96% 12.41% 7.01% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 93.31 91.99 83.89 67.40 61.68 77.21 53.62 44.82%
EPS 8.59 8.63 7.50 5.65 4.32 6.77 3.50 82.24%
DPS 5.00 11.00 4.50 3.50 3.00 4.50 2.25 70.54%
NAPS 0.631 0.6536 0.6078 0.5688 0.542 0.5458 0.4996 16.89%
Adjusted Per Share Value based on latest NOSH - 1,163,964
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 92.93 91.49 83.26 66.80 61.16 76.56 53.16 45.26%
EPS 8.55 8.58 7.45 5.60 4.28 6.71 3.47 82.72%
DPS 4.98 10.94 4.47 3.47 2.97 4.46 2.23 71.10%
NAPS 0.6284 0.65 0.6032 0.5637 0.5374 0.5411 0.4953 17.24%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 2.05 2.31 2.17 1.98 1.77 1.77 1.65 -
P/RPS 2.20 2.51 2.59 2.94 2.87 2.29 3.08 -20.14%
P/EPS 23.88 26.76 28.92 35.03 41.01 26.14 47.10 -36.49%
EY 4.19 3.74 3.46 2.86 2.44 3.83 2.12 57.68%
DY 2.44 4.76 2.07 1.77 1.69 2.54 1.36 47.80%
P/NAPS 3.25 3.53 3.57 3.48 3.27 3.24 3.30 -1.01%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 12/09/23 12/06/23 13/03/23 08/12/22 12/09/22 13/06/22 10/03/22 -
Price 2.18 2.23 2.12 1.99 1.83 1.78 1.74 -
P/RPS 2.34 2.42 2.53 2.95 2.97 2.31 3.24 -19.55%
P/EPS 25.39 25.84 28.25 35.20 42.40 26.28 49.67 -36.14%
EY 3.94 3.87 3.54 2.84 2.36 3.80 2.01 56.82%
DY 2.29 4.93 2.12 1.76 1.64 2.53 1.29 46.76%
P/NAPS 3.45 3.41 3.49 3.50 3.38 3.26 3.48 -0.57%

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