[BAUTO] QoQ TTM Result on 31-Jul-2021 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- 0.76%
YoY- 127.82%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 2,325,121 2,068,957 2,043,807 2,159,813 2,287,915 1,946,078 1,815,561 17.98%
PBT 218,570 186,608 173,704 174,055 172,693 92,422 84,561 88.66%
Tax -59,741 -42,754 -40,003 -40,743 -41,134 -24,677 -21,003 101.13%
NP 158,829 143,854 133,701 133,312 131,559 67,745 63,558 84.45%
-
NP to SH 155,721 143,844 136,215 134,966 133,944 69,576 63,644 81.87%
-
Tax Rate 27.33% 22.91% 23.03% 23.41% 23.82% 26.70% 24.84% -
Total Cost 2,166,292 1,925,103 1,910,106 2,026,501 2,156,356 1,878,333 1,752,003 15.24%
-
Net Worth 634,319 580,559 556,788 538,089 567,125 516,480 499,833 17.26%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 101,672 87,121 78,396 75,501 75,505 37,758 37,178 95.91%
Div Payout % 65.29% 60.57% 57.55% 55.94% 56.37% 54.27% 58.42% -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 634,319 580,559 556,788 538,089 567,125 516,480 499,833 17.26%
NOSH 1,163,959 1,163,932 1,163,927 1,163,927 1,163,927 1,163,927 1,163,549 0.02%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 6.83% 6.95% 6.54% 6.17% 5.75% 3.48% 3.50% -
ROE 24.55% 24.78% 24.46% 25.08% 23.62% 13.47% 12.73% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 200.06 178.04 175.97 185.96 196.99 167.56 156.23 17.97%
EPS 13.40 12.38 11.73 11.62 11.53 5.99 5.48 81.80%
DPS 8.75 7.50 6.75 6.50 6.50 3.25 3.20 95.90%
NAPS 0.5458 0.4996 0.4794 0.4633 0.4883 0.4447 0.4301 17.26%
Adjusted Per Share Value based on latest NOSH - 1,163,927
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 198.36 176.51 174.36 184.26 195.19 166.02 154.89 17.98%
EPS 13.28 12.27 11.62 11.51 11.43 5.94 5.43 81.82%
DPS 8.67 7.43 6.69 6.44 6.44 3.22 3.17 95.93%
NAPS 0.5411 0.4953 0.475 0.4591 0.4838 0.4406 0.4264 17.26%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 1.77 1.65 1.62 1.51 1.48 1.36 1.16 -
P/RPS 0.88 0.93 0.92 0.81 0.75 0.81 0.74 12.28%
P/EPS 13.21 13.33 13.81 12.99 12.83 22.70 21.18 -27.06%
EY 7.57 7.50 7.24 7.70 7.79 4.40 4.72 37.13%
DY 4.94 4.55 4.17 4.30 4.39 2.39 2.76 47.57%
P/NAPS 3.24 3.30 3.38 3.26 3.03 3.06 2.70 12.96%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 13/06/22 10/03/22 13/12/21 13/09/21 18/06/21 10/03/21 10/12/20 -
Price 1.78 1.74 1.50 1.58 1.48 1.35 1.50 -
P/RPS 0.89 0.98 0.85 0.85 0.75 0.81 0.96 -4.93%
P/EPS 13.28 14.06 12.79 13.60 12.83 22.54 27.39 -38.36%
EY 7.53 7.11 7.82 7.35 7.79 4.44 3.65 62.27%
DY 4.92 4.31 4.50 4.11 4.39 2.41 2.13 75.00%
P/NAPS 3.26 3.48 3.13 3.41 3.03 3.04 3.49 -4.45%

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