[BAUTO] QoQ TTM Result on 31-Jan-2022 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
10-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- 5.6%
YoY- 106.74%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 3,020,329 2,721,198 2,325,121 2,068,957 2,043,807 2,159,813 2,287,915 20.27%
PBT 336,699 278,659 218,570 186,608 173,704 174,055 172,693 55.87%
Tax -85,708 -73,554 -59,741 -42,754 -40,003 -40,743 -41,134 62.91%
NP 250,991 205,105 158,829 143,854 133,701 133,312 131,559 53.64%
-
NP to SH 235,247 195,613 155,721 143,844 136,215 134,966 133,944 45.41%
-
Tax Rate 25.46% 26.40% 27.33% 22.91% 23.03% 23.41% 23.82% -
Total Cost 2,769,338 2,516,093 2,166,292 1,925,103 1,910,106 2,026,501 2,156,356 18.09%
-
Net Worth 660,791 629,909 634,319 580,559 556,788 538,089 567,125 10.69%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div 153,970 130,731 101,672 87,121 78,396 75,501 75,505 60.59%
Div Payout % 65.45% 66.83% 65.29% 60.57% 57.55% 55.94% 56.37% -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 660,791 629,909 634,319 580,559 556,788 538,089 567,125 10.69%
NOSH 1,163,964 1,163,964 1,163,959 1,163,932 1,163,927 1,163,927 1,163,927 0.00%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 8.31% 7.54% 6.83% 6.95% 6.54% 6.17% 5.75% -
ROE 35.60% 31.05% 24.55% 24.78% 24.46% 25.08% 23.62% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 259.99 234.14 200.06 178.04 175.97 185.96 196.99 20.26%
EPS 20.25 16.83 13.40 12.38 11.73 11.62 11.53 45.41%
DPS 13.25 11.25 8.75 7.50 6.75 6.50 6.50 60.56%
NAPS 0.5688 0.542 0.5458 0.4996 0.4794 0.4633 0.4883 10.67%
Adjusted Per Share Value based on latest NOSH - 1,163,932
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 257.67 232.15 198.36 176.51 174.36 184.26 195.19 20.27%
EPS 20.07 16.69 13.28 12.27 11.62 11.51 11.43 45.39%
DPS 13.14 11.15 8.67 7.43 6.69 6.44 6.44 60.66%
NAPS 0.5637 0.5374 0.5411 0.4953 0.475 0.4591 0.4838 10.69%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 1.98 1.77 1.77 1.65 1.62 1.51 1.48 -
P/RPS 0.76 0.76 0.88 0.93 0.92 0.81 0.75 0.88%
P/EPS 9.78 10.52 13.21 13.33 13.81 12.99 12.83 -16.51%
EY 10.23 9.51 7.57 7.50 7.24 7.70 7.79 19.86%
DY 6.69 6.36 4.94 4.55 4.17 4.30 4.39 32.32%
P/NAPS 3.48 3.27 3.24 3.30 3.38 3.26 3.03 9.64%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 08/12/22 12/09/22 13/06/22 10/03/22 13/12/21 13/09/21 18/06/21 -
Price 1.99 1.83 1.78 1.74 1.50 1.58 1.48 -
P/RPS 0.77 0.78 0.89 0.98 0.85 0.85 0.75 1.76%
P/EPS 9.83 10.87 13.28 14.06 12.79 13.60 12.83 -16.22%
EY 10.18 9.20 7.53 7.11 7.82 7.35 7.79 19.47%
DY 6.66 6.15 4.92 4.31 4.50 4.11 4.39 31.92%
P/NAPS 3.50 3.38 3.26 3.48 3.13 3.41 3.03 10.06%

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