[BAUTO] YoY Annualized Quarter Result on 31-Jan-2024 [#3]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

13-Mar-2024

Admission Sponsor

Sponsor

Financial Year

30-Apr-2024

Quarter

31-Jan-2024 [#3]

Profit Trend

QoQ- -8.64%

YoY- 28.41%

Quarter Report

BAuto_Qtr3_13.03.2024.pdf

Latest QR

Upcoming QR

BAUTO's Result

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Annualized Quarter Result
Revenue	3,990,312	3,301,073	1,903,680	2,195,624	1,946,234	2,605,125	1,896,442	13.19%
YoY %	20.88%	73.40%	-13.30%	12.81%	-25.29%	37.37%	-	-
Horiz. %	210.41%	174.07%	100.38%	115.78%	102.63%	137.37%	100.00%	-
PBT	478,093	375,561	137,517	118,964	171,429	352,865	164,750	19.42%
YoY %	27.30%	173.10%	15.60%	-30.60%	-51.42%	114.18%	-	-
Horiz. %	290.19%	227.96%	83.47%	72.21%	104.05%	214.18%	100.00%	-
Tax	-107,230	-82,750	-33,538	-31,378	-36,145	-75,753	-40,806	17.46%
YoY %	-29.58%	-146.74%	-6.88%	13.19%	52.29%	-85.64%	-	-
Horiz. %	262.78%	202.79%	82.19%	76.90%	88.58%	185.64%	100.00%	-
NP	370,862	292,810	103,978	87,585	135,284	277,112	123,944	20.03%
YoY %	26.66%	181.61%	18.72%	-35.26%	-51.18%	123.58%	-	-
Horiz. %	299.22%	236.24%	83.89%	70.66%	109.15%	223.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	347,757	270,826	102,689	89,489	130,737	273,610	110,506	21.04%
YoY %	28.41%	163.73%	14.75%	-31.55%	-52.22%	147.60%	-	-
Horiz. %	314.70%	245.08%	92.93%	80.98%	118.31%	247.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.43%	22.03%	24.39%	26.38%	21.08%	21.47%	24.77%	-
YoY %	1.82%	-9.68%	-7.54%	25.14%	-1.82%	-13.32%	-	-
Horiz. %	90.55%	88.94%	98.47%	106.50%	85.10%	86.68%	100.00%	-
Total Cost	3,619,449	3,008,262	1,799,701	2,108,038	1,810,950	2,328,013	1,772,498	12.62%
YoY %	20.32%	67.15%	-14.63%	16.41%	-22.21%	31.34%	-	-
Horiz. %	204.20%	169.72%	101.53%	118.93%	102.17%	131.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	783,063	707,075	580,559	516,480	478,277	555,926	445,792	9.83%
YoY %	10.75%	21.79%	12.41%	7.99%	-13.97%	24.71%	-	-
Horiz. %	175.66%	158.61%	130.23%	115.86%	107.29%	124.71%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Dividend
Div	221,797	170,622	65,849	50,327	115,368	166,352	83,153	17.75%
YoY %	29.99%	159.11%	30.84%	-56.38%	-30.65%	100.06%	-	-
Horiz. %	266.73%	205.19%	79.19%	60.52%	138.74%	200.06%	100.00%	-
Div Payout %	63.78%	63.00%	64.12%	56.24%	88.24%	60.80%	75.25%	-
YoY %	1.24%	-1.75%	14.01%	-36.26%	45.13%	-19.20%	-	-
Horiz. %	84.76%	83.72%	85.21%	74.74%	117.26%	80.80%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Equity
Net Worth	783,063	707,075	580,559	516,480	478,277	555,926	445,792	9.83%
YoY %	10.75%	21.79%	12.41%	7.99%	-13.97%	24.71%	-	-
Horiz. %	175.66%	158.61%	130.23%	115.86%	107.29%	124.71%	100.00%	-
NOSH	1,170,933	1,165,834	1,163,932	1,163,927	1,163,538	1,162,973	1,160,383	0.15%
YoY %	0.44%	0.16%	0.00%	0.03%	0.05%	0.22%	-	-
Horiz. %	100.91%	100.47%	100.31%	100.31%	100.27%	100.22%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Ratio Analysis
NP Margin	9.29%	8.87%	5.46%	3.99%	6.95%	10.64%	6.54%	-
YoY %	4.74%	62.45%	36.84%	-42.59%	-34.68%	62.69%	-	-
Horiz. %	142.05%	135.63%	83.49%	61.01%	106.27%	162.69%	100.00%	-
ROE	44.41%	38.30%	17.69%	17.33%	27.34%	49.22%	24.79%	-
YoY %	15.95%	116.51%	2.08%	-36.61%	-44.45%	98.55%	-	-
Horiz. %	179.14%	154.50%	71.36%	69.91%	110.29%	198.55%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Per Share
RPS	341.82	283.76	163.82	189.05	167.57	224.46	164.21	12.99%
YoY %	20.46%	73.21%	-13.35%	12.82%	-25.35%	36.69%	-	-
Horiz. %	208.16%	172.80%	99.76%	115.13%	102.05%	136.69%	100.00%	-
EPS	29.81	23.29	8.84	7.71	11.25	23.57	9.59	20.79%
YoY %	27.99%	163.46%	14.66%	-31.47%	-52.27%	145.78%	-	-
Horiz. %	310.84%	242.86%	92.18%	80.40%	117.31%	245.78%	100.00%	-
DPS	19.00	14.67	5.67	4.33	9.93	14.33	7.20	17.54%
YoY %	29.52%	158.73%	30.95%	-56.39%	-30.70%	99.03%	-	-
Horiz. %	263.89%	203.75%	78.75%	60.14%	137.92%	199.03%	100.00%	-
NAPS	0.6708	0.6078	0.4996	0.4447	0.4118	0.479	0.386	9.64%
YoY %	10.37%	21.66%	12.35%	7.99%	-14.03%	24.09%	-	-
Horiz. %	173.78%	157.46%	129.43%	115.21%	106.68%	124.09%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,170,933
RPS	340.42	281.62	162.41	187.31	166.04	222.25	161.79	13.19%
YoY %	20.88%	73.40%	-13.29%	12.81%	-25.29%	37.37%	-	-
Horiz. %	210.41%	174.07%	100.38%	115.77%	102.63%	137.37%	100.00%	-
EPS	29.67	23.10	8.76	7.63	11.15	23.34	9.43	21.04%
YoY %	28.44%	163.70%	14.81%	-31.57%	-52.23%	147.51%	-	-
Horiz. %	314.63%	244.96%	92.90%	80.91%	118.24%	247.51%	100.00%	-
DPS	18.92	14.56	5.62	4.29	9.84	14.19	7.09	17.76%
YoY %	29.95%	159.07%	31.00%	-56.40%	-30.66%	100.14%	-	-
Horiz. %	266.85%	205.36%	79.27%	60.51%	138.79%	200.14%	100.00%	-
NAPS	0.668	0.6032	0.4953	0.4406	0.408	0.4743	0.3803	9.83%
YoY %	10.74%	21.78%	12.41%	7.99%	-13.98%	24.72%	-	-
Horiz. %	175.65%	158.61%	130.24%	115.86%	107.28%	124.72%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/24	31/01/23	31/01/22	29/01/21	31/01/20	31/01/19	30/01/18	-
Price	2.44	2.17	1.65	1.36	1.85	2.19	2.24	-
P/RPS	0.71	0.76	1.01	0.72	1.10	0.98	1.36	-10.26%
YoY %	-6.58%	-24.75%	40.28%	-34.55%	12.24%	-27.94%	-	-
Horiz. %	52.21%	55.88%	74.26%	52.94%	80.88%	72.06%	100.00%	-
P/EPS	8.19	9.32	18.67	17.65	16.43	9.29	23.41	-16.05%
YoY %	-12.12%	-50.08%	5.78%	7.43%	76.86%	-60.32%	-	-
Horiz. %	34.99%	39.81%	79.75%	75.40%	70.18%	39.68%	100.00%	-
EY	12.21	10.73	5.36	5.67	6.08	10.76	4.27	19.12%
YoY %	13.79%	100.19%	-5.47%	-6.74%	-43.49%	151.99%	-	-
Horiz. %	285.95%	251.29%	125.53%	132.79%	142.39%	251.99%	100.00%	-
DY	7.79	6.76	3.43	3.19	5.37	6.54	3.21	15.91%
YoY %	15.24%	97.08%	7.52%	-40.60%	-17.89%	103.74%	-	-
Horiz. %	242.68%	210.59%	106.85%	99.38%	167.29%	203.74%	100.00%	-
P/NAPS	3.64	3.57	3.30	3.06	4.49	4.57	5.80	-7.46%
YoY %	1.96%	8.18%	7.84%	-31.85%	-1.75%	-21.21%	-	-
Horiz. %	62.76%	61.55%	56.90%	52.76%	77.41%	78.79%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Price Multiplier on Announcement Date
Date	13/03/24	13/03/23	10/03/22	10/03/21	16/03/20	13/03/19	12/03/18	-
Price	2.48	2.12	1.74	1.35	1.48	2.24	2.02	-
P/RPS	0.73	0.75	1.06	0.71	0.88	1.00	1.23	-8.32%
YoY %	-2.67%	-29.25%	49.30%	-19.32%	-12.00%	-18.70%	-	-
Horiz. %	59.35%	60.98%	86.18%	57.72%	71.54%	81.30%	100.00%	-
P/EPS	8.32	9.11	19.69	17.52	13.15	9.50	21.11	-14.36%
YoY %	-8.67%	-53.73%	12.39%	33.23%	38.42%	-55.00%	-	-
Horiz. %	39.41%	43.15%	93.27%	82.99%	62.29%	45.00%	100.00%	-
EY	12.01	10.98	5.08	5.71	7.61	10.52	4.74	16.75%
YoY %	9.38%	116.14%	-11.03%	-24.97%	-27.66%	121.94%	-	-
Horiz. %	253.38%	231.65%	107.17%	120.46%	160.55%	221.94%	100.00%	-
DY	7.66	6.92	3.26	3.21	6.71	6.40	3.56	13.61%
YoY %	10.69%	112.27%	1.56%	-52.16%	4.84%	79.78%	-	-
Horiz. %	215.17%	194.38%	91.57%	90.17%	188.48%	179.78%	100.00%	-
P/NAPS	3.70	3.49	3.48	3.04	3.59	4.68	5.23	-5.60%
YoY %	6.02%	0.29%	14.47%	-15.32%	-23.29%	-10.52%	-	-
Horiz. %	70.75%	66.73%	66.54%	58.13%	68.64%	89.48%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos