[BAUTO] QoQ TTM Result on 30-Apr-2021 [#4]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
18-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
30-Apr-2021 [#4]
Profit Trend
QoQ- 92.51%
YoY- 33.26%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 2,068,957 2,043,807 2,159,813 2,287,915 1,946,078 1,815,561 1,672,886 15.17%
PBT 186,608 173,704 174,055 172,693 92,422 84,561 79,849 75.83%
Tax -42,754 -40,003 -40,743 -41,134 -24,677 -21,003 -19,216 70.18%
NP 143,854 133,701 133,312 131,559 67,745 63,558 60,633 77.60%
-
NP to SH 143,844 136,215 134,966 133,944 69,576 63,644 59,242 80.35%
-
Tax Rate 22.91% 23.03% 23.41% 23.82% 26.70% 24.84% 24.07% -
Total Cost 1,925,103 1,910,106 2,026,501 2,156,356 1,878,333 1,752,003 1,612,253 12.51%
-
Net Worth 580,559 556,788 538,089 567,125 516,480 499,833 480,910 13.33%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 87,121 78,396 75,501 75,505 37,758 37,178 54,507 36.58%
Div Payout % 60.57% 57.55% 55.94% 56.37% 54.27% 58.42% 92.01% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 580,559 556,788 538,089 567,125 516,480 499,833 480,910 13.33%
NOSH 1,163,932 1,163,927 1,163,927 1,163,927 1,163,927 1,163,549 1,163,549 0.02%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 6.95% 6.54% 6.17% 5.75% 3.48% 3.50% 3.62% -
ROE 24.78% 24.46% 25.08% 23.62% 13.47% 12.73% 12.32% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 178.04 175.97 185.96 196.99 167.56 156.23 143.94 15.18%
EPS 12.38 11.73 11.62 11.53 5.99 5.48 5.10 80.32%
DPS 7.50 6.75 6.50 6.50 3.25 3.20 4.70 36.43%
NAPS 0.4996 0.4794 0.4633 0.4883 0.4447 0.4301 0.4138 13.34%
Adjusted Per Share Value based on latest NOSH - 1,163,927
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 176.51 174.36 184.26 195.19 166.02 154.89 142.72 15.17%
EPS 12.27 11.62 11.51 11.43 5.94 5.43 5.05 80.44%
DPS 7.43 6.69 6.44 6.44 3.22 3.17 4.65 36.55%
NAPS 0.4953 0.475 0.4591 0.4838 0.4406 0.4264 0.4103 13.33%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 1.65 1.62 1.51 1.48 1.36 1.16 1.41 -
P/RPS 0.93 0.92 0.81 0.75 0.81 0.74 0.98 -3.42%
P/EPS 13.33 13.81 12.99 12.83 22.70 21.18 27.66 -38.44%
EY 7.50 7.24 7.70 7.79 4.40 4.72 3.62 62.30%
DY 4.55 4.17 4.30 4.39 2.39 2.76 3.33 23.06%
P/NAPS 3.30 3.38 3.26 3.03 3.06 2.70 3.41 -2.15%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 10/03/22 13/12/21 13/09/21 18/06/21 10/03/21 10/12/20 10/09/20 -
Price 1.74 1.50 1.58 1.48 1.35 1.50 1.41 -
P/RPS 0.98 0.85 0.85 0.75 0.81 0.96 0.98 0.00%
P/EPS 14.06 12.79 13.60 12.83 22.54 27.39 27.66 -36.22%
EY 7.11 7.82 7.35 7.79 4.44 3.65 3.62 56.64%
DY 4.31 4.50 4.11 4.39 2.41 2.13 3.33 18.70%
P/NAPS 3.48 3.13 3.41 3.03 3.04 3.49 3.41 1.36%

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