[BAUTO] QoQ TTM Result on 30-Apr-2020 [#4]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

11-Jun-2020

Admission Sponsor

Sponsor

Financial Year

30-Apr-2020

Quarter

30-Apr-2020 [#4]

Profit Trend

QoQ- -36.43%

YoY- -62.11%

Quarter Report

BAuto_Qtr4_30.04.2020.pdf

Latest QR

Upcoming QR

BAUTO's Result

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
TTM Result
Revenue	1,946,078	1,815,561	1,672,886	1,759,036	1,997,953	2,308,620	2,541,769	-16.24%
YoY %	7.19%	8.53%	-4.90%	-11.96%	-13.46%	-9.17%	-	-
Horiz. %	76.56%	71.43%	65.82%	69.21%	78.60%	90.83%	100.00%	-
PBT	92,422	84,561	79,849	131,771	206,180	274,654	340,050	-57.87%
YoY %	9.30%	5.90%	-39.40%	-36.09%	-24.93%	-19.23%	-	-
Horiz. %	27.18%	24.87%	23.48%	38.75%	60.63%	80.77%	100.00%	-
Tax	-24,677	-21,003	-19,216	-28,252	-44,529	-59,763	-72,148	-50.93%
YoY %	-17.49%	-9.30%	31.98%	36.55%	25.49%	17.17%	-	-
Horiz. %	34.20%	29.11%	26.63%	39.16%	61.72%	82.83%	100.00%	-
NP	67,745	63,558	60,633	103,519	161,651	214,891	267,902	-59.84%
YoY %	6.59%	4.82%	-41.43%	-35.96%	-24.78%	-19.79%	-	-
Horiz. %	25.29%	23.72%	22.63%	38.64%	60.34%	80.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	69,576	63,644	59,242	100,512	158,110	211,973	265,502	-58.88%
YoY %	9.32%	7.43%	-41.06%	-36.43%	-25.41%	-20.16%	-	-
Horiz. %	26.21%	23.97%	22.31%	37.86%	59.55%	79.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.70%	24.84%	24.07%	21.44%	21.60%	21.76%	21.22%	-
YoY %	7.49%	3.20%	12.27%	-0.74%	-0.74%	2.54%	-	-
Horiz. %	125.82%	117.06%	113.43%	101.04%	101.79%	102.54%	100.00%	-
Total Cost	1,878,333	1,752,003	1,612,253	1,655,517	1,836,302	2,093,729	2,273,867	-11.91%
YoY %	7.21%	8.67%	-2.61%	-9.85%	-12.30%	-7.92%	-	-
Horiz. %	82.61%	77.05%	70.90%	72.81%	80.76%	92.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	516,480	499,833	480,910	469,636	478,277	482,361	498,647	2.35%
YoY %	3.33%	3.93%	2.40%	-1.81%	-0.85%	-3.27%	-	-
Horiz. %	103.58%	100.24%	96.44%	94.18%	95.91%	96.73%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Dividend
Div	37,758	37,178	54,507	86,420	208,259	243,645	255,333	-71.87%
YoY %	1.56%	-31.79%	-36.93%	-58.50%	-14.52%	-4.58%	-	-
Horiz. %	14.79%	14.56%	21.35%	33.85%	81.56%	95.42%	100.00%	-
Div Payout %	54.27%	58.42%	92.01%	85.98%	131.72%	114.94%	96.17%	-
YoY %	-7.10%	-36.51%	7.01%	-34.73%	14.60%	19.52%	-	-
Horiz. %	56.43%	60.75%	95.67%	89.40%	136.97%	119.52%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Equity
Net Worth	516,480	499,833	480,910	469,636	478,277	482,361	498,647	2.35%
YoY %	3.33%	3.93%	2.40%	-1.81%	-0.85%	-3.27%	-	-
Horiz. %	103.58%	100.24%	96.44%	94.18%	95.91%	96.73%	100.00%	-
NOSH	1,163,927	1,163,549	1,163,549	1,163,549	1,163,538	1,158,409	1,163,349	0.03%
YoY %	0.03%	0.00%	0.00%	0.00%	0.44%	-0.42%	-	-
Horiz. %	100.05%	100.02%	100.02%	100.02%	100.02%	99.58%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Ratio Analysis
NP Margin	3.48%	3.50%	3.62%	5.88%	8.09%	9.31%	10.54%	-
YoY %	-0.57%	-3.31%	-38.44%	-27.32%	-13.10%	-11.67%	-	-
Horiz. %	33.02%	33.21%	34.35%	55.79%	76.76%	88.33%	100.00%	-
ROE	13.47%	12.73%	12.32%	21.40%	33.06%	43.94%	53.24%	-
YoY %	5.81%	3.33%	-42.43%	-35.27%	-24.76%	-17.47%	-	-
Horiz. %	25.30%	23.91%	23.14%	40.20%	62.10%	82.53%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Per Share
RPS	167.56	156.23	143.94	151.36	172.03	199.29	218.98	-16.27%
YoY %	7.25%	8.54%	-4.90%	-12.02%	-13.68%	-8.99%	-	-
Horiz. %	76.52%	71.34%	65.73%	69.12%	78.56%	91.01%	100.00%	-
EPS	5.99	5.48	5.10	8.65	13.61	18.30	22.87	-58.89%
YoY %	9.31%	7.45%	-41.04%	-36.44%	-25.63%	-19.98%	-	-
Horiz. %	26.19%	23.96%	22.30%	37.82%	59.51%	80.02%	100.00%	-
DPS	3.25	3.20	4.70	7.45	17.95	21.00	22.00	-71.89%
YoY %	1.56%	-31.91%	-36.91%	-58.50%	-14.52%	-4.55%	-	-
Horiz. %	14.77%	14.55%	21.36%	33.86%	81.59%	95.45%	100.00%	-
NAPS	0.4447	0.4301	0.4138	0.4041	0.4118	0.4164	0.4296	2.31%
YoY %	3.39%	3.94%	2.40%	-1.87%	-1.10%	-3.07%	-	-
Horiz. %	103.51%	100.12%	96.32%	94.06%	95.86%	96.93%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,163,549
RPS	166.02	154.89	142.72	150.07	170.45	196.95	216.84	-16.24%
YoY %	7.19%	8.53%	-4.90%	-11.96%	-13.46%	-9.17%	-	-
Horiz. %	76.56%	71.43%	65.82%	69.21%	78.61%	90.83%	100.00%	-
EPS	5.94	5.43	5.05	8.57	13.49	18.08	22.65	-58.86%
YoY %	9.39%	7.52%	-41.07%	-36.47%	-25.39%	-20.18%	-	-
Horiz. %	26.23%	23.97%	22.30%	37.84%	59.56%	79.82%	100.00%	-
DPS	3.22	3.17	4.65	7.37	17.77	20.79	21.78	-71.87%
YoY %	1.58%	-31.83%	-36.91%	-58.53%	-14.53%	-4.55%	-	-
Horiz. %	14.78%	14.55%	21.35%	33.84%	81.59%	95.45%	100.00%	-
NAPS	0.4406	0.4264	0.4103	0.4007	0.408	0.4115	0.4254	2.35%
YoY %	3.33%	3.92%	2.40%	-1.79%	-0.85%	-3.27%	-	-
Horiz. %	103.57%	100.24%	96.45%	94.19%	95.91%	96.73%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/21	30/10/20	30/07/20	30/04/20	31/01/20	31/10/19	31/07/19	-
Price	1.36	1.16	1.41	1.36	1.85	2.28	2.55	-
P/RPS	0.81	0.74	0.98	0.90	1.08	1.14	1.16	-21.20%
YoY %	9.46%	-24.49%	8.89%	-16.67%	-5.26%	-1.72%	-	-
Horiz. %	69.83%	63.79%	84.48%	77.59%	93.10%	98.28%	100.00%	-
P/EPS	22.70	21.18	27.66	15.73	13.59	12.46	11.15	60.28%
YoY %	7.18%	-23.43%	75.84%	15.75%	9.07%	11.75%	-	-
Horiz. %	203.59%	189.96%	248.07%	141.08%	121.88%	111.75%	100.00%	-
EY	4.40	4.72	3.62	6.36	7.36	8.03	8.97	-37.66%
YoY %	-6.78%	30.39%	-43.08%	-13.59%	-8.34%	-10.48%	-	-
Horiz. %	49.05%	52.62%	40.36%	70.90%	82.05%	89.52%	100.00%	-
DY	2.39	2.76	3.33	5.48	9.70	9.21	8.63	-57.34%
YoY %	-13.41%	-17.12%	-39.23%	-43.51%	5.32%	6.72%	-	-
Horiz. %	27.69%	31.98%	38.59%	63.50%	112.40%	106.72%	100.00%	-
P/NAPS	3.06	2.70	3.41	3.37	4.49	5.48	5.94	-35.60%
YoY %	13.33%	-20.82%	1.19%	-24.94%	-18.07%	-7.74%	-	-
Horiz. %	51.52%	45.45%	57.41%	56.73%	75.59%	92.26%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Price Multiplier on Announcement Date
Date	10/03/21	10/12/20	10/09/20	11/06/20	16/03/20	10/12/19	13/09/19	-
Price	1.35	1.50	1.41	1.62	1.48	2.15	2.39	-
P/RPS	0.81	0.96	0.98	1.07	0.86	1.08	1.09	-17.88%
YoY %	-15.62%	-2.04%	-8.41%	24.42%	-20.37%	-0.92%	-	-
Horiz. %	74.31%	88.07%	89.91%	98.17%	78.90%	99.08%	100.00%	-
P/EPS	22.54	27.39	27.66	18.73	10.87	11.75	10.45	66.55%
YoY %	-17.71%	-0.98%	47.68%	72.31%	-7.49%	12.44%	-	-
Horiz. %	215.69%	262.11%	264.69%	179.23%	104.02%	112.44%	100.00%	-
EY	4.44	3.65	3.62	5.34	9.20	8.51	9.57	-39.92%
YoY %	21.64%	0.83%	-32.21%	-41.96%	8.11%	-11.08%	-	-
Horiz. %	46.39%	38.14%	37.83%	55.80%	96.13%	88.92%	100.00%	-
DY	2.41	2.13	3.33	4.60	12.13	9.77	9.21	-58.92%
YoY %	13.15%	-36.04%	-27.61%	-62.08%	24.16%	6.08%	-	-
Horiz. %	26.17%	23.13%	36.16%	49.95%	131.70%	106.08%	100.00%	-
P/NAPS	3.04	3.49	3.41	4.01	3.59	5.16	5.56	-33.01%
YoY %	-12.89%	2.35%	-14.96%	11.70%	-30.43%	-7.19%	-	-
Horiz. %	54.68%	62.77%	61.33%	72.12%	64.57%	92.81%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos