[BAUTO] QoQ TTM Result on 30-Apr-2023 [#4]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
12-Jun-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
30-Apr-2023 [#4]
Profit Trend
QoQ- 7.78%
YoY- 95.06%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Revenue 4,065,133 4,144,595 3,920,613 3,548,204 3,373,166 3,020,329 2,721,198 30.58%
PBT 498,103 518,550 487,305 421,204 397,103 336,699 278,659 47.13%
Tax -112,342 -115,130 -108,798 -93,982 -96,650 -85,708 -73,554 32.52%
NP 385,761 403,420 378,507 327,222 300,453 250,991 205,105 52.19%
-
NP to SH 361,440 378,225 353,802 303,742 281,824 235,247 195,613 50.40%
-
Tax Rate 22.55% 22.20% 22.33% 22.31% 24.34% 25.46% 26.40% -
Total Cost 3,679,372 3,741,175 3,542,106 3,220,982 3,072,713 2,769,338 2,516,093 28.74%
-
Net Worth 783,063 769,460 736,595 761,919 707,075 660,791 629,909 15.56%
Dividend
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Div 294,467 297,204 279,608 256,106 180,174 153,970 130,731 71.57%
Div Payout % 81.47% 78.58% 79.03% 84.32% 63.93% 65.45% 66.83% -
Equity
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Net Worth 783,063 769,460 736,595 761,919 707,075 660,791 629,909 15.56%
NOSH 1,170,933 1,170,190 1,169,283 1,168,316 1,165,834 1,163,964 1,163,964 0.39%
Ratio Analysis
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
NP Margin 9.49% 9.73% 9.65% 9.22% 8.91% 8.31% 7.54% -
ROE 46.16% 49.15% 48.03% 39.87% 39.86% 35.60% 31.05% -
Per Share
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 348.23 355.72 335.86 304.38 289.96 259.99 234.14 30.20%
EPS 30.96 32.46 30.31 26.06 24.23 20.25 16.83 49.96%
DPS 25.25 25.50 24.00 22.00 15.50 13.25 11.25 71.17%
NAPS 0.6708 0.6604 0.631 0.6536 0.6078 0.5688 0.542 15.22%
Adjusted Per Share Value based on latest NOSH - 1,168,316
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 346.80 353.58 334.47 302.70 287.77 257.67 232.15 30.58%
EPS 30.83 32.27 30.18 25.91 24.04 20.07 16.69 50.38%
DPS 25.12 25.35 23.85 21.85 15.37 13.14 11.15 71.60%
NAPS 0.668 0.6564 0.6284 0.65 0.6032 0.5637 0.5374 15.56%
Price Multiplier on Financial Quarter End Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 -
Price 2.44 2.50 2.05 2.31 2.17 1.98 1.77 -
P/RPS 0.70 0.70 0.61 0.76 0.75 0.76 0.76 -5.32%
P/EPS 7.88 7.70 6.76 8.87 8.96 9.78 10.52 -17.47%
EY 12.69 12.98 14.78 11.28 11.16 10.23 9.51 21.14%
DY 10.35 10.20 11.71 9.52 7.14 6.69 6.36 38.23%
P/NAPS 3.64 3.79 3.25 3.53 3.57 3.48 3.27 7.38%
Price Multiplier on Announcement Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 13/03/24 12/12/23 12/09/23 12/06/23 13/03/23 08/12/22 12/09/22 -
Price 2.48 2.30 2.18 2.23 2.12 1.99 1.83 -
P/RPS 0.71 0.65 0.65 0.73 0.73 0.77 0.78 -6.06%
P/EPS 8.01 7.09 7.19 8.56 8.75 9.83 10.87 -18.37%
EY 12.48 14.11 13.90 11.68 11.43 10.18 9.20 22.47%
DY 10.18 11.09 11.01 9.87 7.31 6.66 6.15 39.80%
P/NAPS 3.70 3.48 3.45 3.41 3.49 3.50 3.38 6.19%

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