[BAUTO] QoQ TTM Result on 30-Apr-2022 [#4]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
30-Apr-2022 [#4]
Profit Trend
QoQ- 8.26%
YoY- 16.26%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 3,373,166 3,020,329 2,721,198 2,325,121 2,068,957 2,043,807 2,159,813 34.50%
PBT 397,103 336,699 278,659 218,570 186,608 173,704 174,055 73.04%
Tax -96,650 -85,708 -73,554 -59,741 -42,754 -40,003 -40,743 77.58%
NP 300,453 250,991 205,105 158,829 143,854 133,701 133,312 71.64%
-
NP to SH 281,824 235,247 195,613 155,721 143,844 136,215 134,966 63.14%
-
Tax Rate 24.34% 25.46% 26.40% 27.33% 22.91% 23.03% 23.41% -
Total Cost 3,072,713 2,769,338 2,516,093 2,166,292 1,925,103 1,910,106 2,026,501 31.88%
-
Net Worth 707,075 660,791 629,909 634,319 580,559 556,788 538,089 19.91%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div 180,174 153,970 130,731 101,672 87,121 78,396 75,501 78.29%
Div Payout % 63.93% 65.45% 66.83% 65.29% 60.57% 57.55% 55.94% -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 707,075 660,791 629,909 634,319 580,559 556,788 538,089 19.91%
NOSH 1,165,834 1,163,964 1,163,964 1,163,959 1,163,932 1,163,927 1,163,927 0.10%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 8.91% 8.31% 7.54% 6.83% 6.95% 6.54% 6.17% -
ROE 39.86% 35.60% 31.05% 24.55% 24.78% 24.46% 25.08% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 289.96 259.99 234.14 200.06 178.04 175.97 185.96 34.35%
EPS 24.23 20.25 16.83 13.40 12.38 11.73 11.62 62.99%
DPS 15.50 13.25 11.25 8.75 7.50 6.75 6.50 78.20%
NAPS 0.6078 0.5688 0.542 0.5458 0.4996 0.4794 0.4633 19.77%
Adjusted Per Share Value based on latest NOSH - 1,163,959
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 287.77 257.67 232.15 198.36 176.51 174.36 184.26 34.50%
EPS 24.04 20.07 16.69 13.28 12.27 11.62 11.51 63.17%
DPS 15.37 13.14 11.15 8.67 7.43 6.69 6.44 78.30%
NAPS 0.6032 0.5637 0.5374 0.5411 0.4953 0.475 0.4591 19.90%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 2.17 1.98 1.77 1.77 1.65 1.62 1.51 -
P/RPS 0.75 0.76 0.76 0.88 0.93 0.92 0.81 -4.98%
P/EPS 8.96 9.78 10.52 13.21 13.33 13.81 12.99 -21.88%
EY 11.16 10.23 9.51 7.57 7.50 7.24 7.70 27.98%
DY 7.14 6.69 6.36 4.94 4.55 4.17 4.30 40.09%
P/NAPS 3.57 3.48 3.27 3.24 3.30 3.38 3.26 6.22%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 13/03/23 08/12/22 12/09/22 13/06/22 10/03/22 13/12/21 13/09/21 -
Price 2.12 1.99 1.83 1.78 1.74 1.50 1.58 -
P/RPS 0.73 0.77 0.78 0.89 0.98 0.85 0.85 -9.62%
P/EPS 8.75 9.83 10.87 13.28 14.06 12.79 13.60 -25.41%
EY 11.43 10.18 9.20 7.53 7.11 7.82 7.35 34.11%
DY 7.31 6.66 6.15 4.92 4.31 4.50 4.11 46.64%
P/NAPS 3.49 3.50 3.38 3.26 3.48 3.13 3.41 1.55%

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