[BAUTO] QoQ TTM Result on 31-Jul-2022 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
12-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jul-2022 [#1]
Profit Trend
QoQ- 25.62%
YoY- 44.94%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
TTM Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 3,548,204 3,373,166 3,020,329 2,721,198 2,325,121 2,068,957 2,043,807 44.59%
PBT 421,204 397,103 336,699 278,659 218,570 186,608 173,704 80.78%
Tax -93,982 -96,650 -85,708 -73,554 -59,741 -42,754 -40,003 77.00%
NP 327,222 300,453 250,991 205,105 158,829 143,854 133,701 81.90%
-
NP to SH 303,742 281,824 235,247 195,613 155,721 143,844 136,215 70.93%
-
Tax Rate 22.31% 24.34% 25.46% 26.40% 27.33% 22.91% 23.03% -
Total Cost 3,220,982 3,072,713 2,769,338 2,516,093 2,166,292 1,925,103 1,910,106 41.80%
-
Net Worth 761,919 707,075 660,791 629,909 634,319 580,559 556,788 23.32%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div 256,106 180,174 153,970 130,731 101,672 87,121 78,396 120.64%
Div Payout % 84.32% 63.93% 65.45% 66.83% 65.29% 60.57% 57.55% -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 761,919 707,075 660,791 629,909 634,319 580,559 556,788 23.32%
NOSH 1,168,316 1,165,834 1,163,964 1,163,964 1,163,959 1,163,932 1,163,927 0.25%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 9.22% 8.91% 8.31% 7.54% 6.83% 6.95% 6.54% -
ROE 39.87% 39.86% 35.60% 31.05% 24.55% 24.78% 24.46% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 304.38 289.96 259.99 234.14 200.06 178.04 175.97 44.24%
EPS 26.06 24.23 20.25 16.83 13.40 12.38 11.73 70.51%
DPS 22.00 15.50 13.25 11.25 8.75 7.50 6.75 120.30%
NAPS 0.6536 0.6078 0.5688 0.542 0.5458 0.4996 0.4794 23.02%
Adjusted Per Share Value based on latest NOSH - 1,163,964
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 302.70 287.77 257.67 232.15 198.36 176.51 174.36 44.59%
EPS 25.91 24.04 20.07 16.69 13.28 12.27 11.62 70.92%
DPS 21.85 15.37 13.14 11.15 8.67 7.43 6.69 120.60%
NAPS 0.65 0.6032 0.5637 0.5374 0.5411 0.4953 0.475 23.32%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 2.31 2.17 1.98 1.77 1.77 1.65 1.62 -
P/RPS 0.76 0.75 0.76 0.76 0.88 0.93 0.92 -11.99%
P/EPS 8.87 8.96 9.78 10.52 13.21 13.33 13.81 -25.61%
EY 11.28 11.16 10.23 9.51 7.57 7.50 7.24 34.50%
DY 9.52 7.14 6.69 6.36 4.94 4.55 4.17 73.64%
P/NAPS 3.53 3.57 3.48 3.27 3.24 3.30 3.38 2.94%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 12/06/23 13/03/23 08/12/22 12/09/22 13/06/22 10/03/22 13/12/21 -
Price 2.23 2.12 1.99 1.83 1.78 1.74 1.50 -
P/RPS 0.73 0.73 0.77 0.78 0.89 0.98 0.85 -9.67%
P/EPS 8.56 8.75 9.83 10.87 13.28 14.06 12.79 -23.54%
EY 11.68 11.43 10.18 9.20 7.53 7.11 7.82 30.76%
DY 9.87 7.31 6.66 6.15 4.92 4.31 4.50 69.05%
P/NAPS 3.41 3.49 3.50 3.38 3.26 3.48 3.13 5.89%

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