[BAUTO] YoY Annualized Quarter Result on 31-Jul-2019 [#1]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

13-Sep-2019

Admission Sponsor

Sponsor

Financial Year

30-Apr-2020

Quarter

31-Jul-2019 [#1]

Profit Trend

QoQ- -23.83%

YoY- 0.47%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Annualized Quarter Result
Revenue	2,867,476	1,283,168	1,795,576	2,140,176	1,941,584	1,564,912	1,974,464	6.41%
YoY %	123.47%	-28.54%	-16.10%	10.23%	24.07%	-20.74%	-	-
Horiz. %	145.23%	64.99%	90.94%	108.39%	98.33%	79.26%	100.00%	-
PBT	298,264	57,908	52,460	260,148	268,976	126,892	234,292	4.10%
YoY %	415.07%	10.39%	-79.83%	-3.28%	111.97%	-45.84%	-	-
Horiz. %	127.30%	24.72%	22.39%	111.04%	114.80%	54.16%	100.00%	-
Tax	-71,800	-16,548	-18,112	-54,256	-62,604	-34,260	-57,296	3.83%
YoY %	-333.89%	8.64%	66.62%	13.33%	-82.73%	40.21%	-	-
Horiz. %	125.31%	28.88%	31.61%	94.69%	109.26%	59.79%	100.00%	-
NP	226,464	41,360	34,348	205,892	206,372	92,632	176,996	4.19%
YoY %	447.54%	20.41%	-83.32%	-0.23%	122.79%	-47.66%	-	-
Horiz. %	127.95%	23.37%	19.41%	116.33%	116.60%	52.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	200,636	41,068	36,980	202,060	201,112	80,828	164,444	3.36%
YoY %	388.55%	11.05%	-81.70%	0.47%	148.81%	-50.85%	-	-
Horiz. %	122.01%	24.97%	22.49%	122.87%	122.30%	49.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.07%	28.58%	34.53%	20.86%	23.27%	27.00%	24.45%	-
YoY %	-15.78%	-17.23%	65.53%	-10.36%	-13.81%	10.43%	-	-
Horiz. %	98.45%	116.89%	141.23%	85.32%	95.17%	110.43%	100.00%	-
Total Cost	2,641,012	1,241,808	1,761,228	1,934,284	1,735,212	1,472,280	1,797,468	6.62%
YoY %	112.67%	-29.49%	-8.95%	11.47%	17.86%	-18.09%	-	-
Horiz. %	146.93%	69.09%	97.98%	107.61%	96.54%	81.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	629,909	538,089	480,910	498,647	474,137	427,002	457,030	5.49%
YoY %	17.06%	11.89%	-3.56%	5.17%	11.04%	-6.57%	-	-
Horiz. %	137.83%	117.74%	105.23%	109.11%	103.74%	93.43%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Dividend
Div	139,463	23,228	23,243	150,894	116,068	69,281	137,418	0.24%
YoY %	500.41%	-0.06%	-84.60%	30.00%	67.53%	-49.58%	-	-
Horiz. %	101.49%	16.90%	16.91%	109.81%	84.46%	50.42%	100.00%	-
Div Payout %	69.51%	56.56%	62.85%	74.68%	57.71%	85.71%	83.57%	-
YoY %	22.90%	-10.01%	-15.84%	29.41%	-32.67%	2.56%	-	-
Horiz. %	83.18%	67.68%	75.21%	89.36%	69.06%	102.56%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Equity
Net Worth	629,909	538,089	480,910	498,647	474,137	427,002	457,030	5.49%
YoY %	17.06%	11.89%	-3.56%	5.17%	11.04%	-6.57%	-	-
Horiz. %	137.83%	117.74%	105.23%	109.11%	103.74%	93.43%	100.00%	-
NOSH	1,163,964	1,163,927	1,163,549	1,163,349	1,162,008	1,154,685	1,145,153	0.27%
YoY %	0.00%	0.03%	0.02%	0.12%	0.63%	0.83%	-	-
Horiz. %	101.64%	101.64%	101.61%	101.59%	101.47%	100.83%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Ratio Analysis
NP Margin	7.90%	3.22%	1.91%	9.62%	10.63%	5.92%	8.96%	-
YoY %	145.34%	68.59%	-80.15%	-9.50%	79.56%	-33.93%	-	-
Horiz. %	88.17%	35.94%	21.32%	107.37%	118.64%	66.07%	100.00%	-
ROE	31.85%	7.63%	7.69%	40.52%	42.42%	18.93%	35.98%	-
YoY %	317.43%	-0.78%	-81.02%	-4.48%	124.09%	-47.39%	-	-
Horiz. %	88.52%	21.21%	21.37%	112.62%	117.90%	52.61%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Per Share
RPS	246.73	110.48	154.50	184.38	167.28	135.53	172.42	6.15%
YoY %	123.33%	-28.49%	-16.21%	10.22%	23.43%	-21.40%	-	-
Horiz. %	143.10%	64.08%	89.61%	106.94%	97.02%	78.60%	100.00%	-
EPS	17.28	3.52	3.20	17.40	17.32	7.00	14.36	3.13%
YoY %	390.91%	10.00%	-81.61%	0.46%	147.43%	-51.25%	-	-
Horiz. %	120.33%	24.51%	22.28%	121.17%	120.61%	48.75%	100.00%	-
DPS	12.00	2.00	2.00	13.00	10.00	6.00	12.00	0.00%
YoY %	500.00%	0.00%	-84.62%	30.00%	66.67%	-50.00%	-	-
Horiz. %	100.00%	16.67%	16.67%	108.33%	83.33%	50.00%	100.00%	-
NAPS	0.542	0.4633	0.4138	0.4296	0.4085	0.3698	0.3991	5.23%
YoY %	16.99%	11.96%	-3.68%	5.17%	10.47%	-7.34%	-	-
Horiz. %	135.81%	116.09%	103.68%	107.64%	102.36%	92.66%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,163,349
RPS	244.63	109.47	153.18	182.58	165.64	133.50	168.44	6.41%
YoY %	123.47%	-28.54%	-16.10%	10.23%	24.07%	-20.74%	-	-
Horiz. %	145.23%	64.99%	90.94%	108.39%	98.34%	79.26%	100.00%	-
EPS	17.12	3.50	3.15	17.24	17.16	6.90	14.03	3.37%
YoY %	389.14%	11.11%	-81.73%	0.47%	148.70%	-50.82%	-	-
Horiz. %	122.02%	24.95%	22.45%	122.88%	122.31%	49.18%	100.00%	-
DPS	11.90	1.98	1.98	12.87	9.90	5.91	11.72	0.25%
YoY %	501.01%	0.00%	-84.62%	30.00%	67.51%	-49.57%	-	-
Horiz. %	101.54%	16.89%	16.89%	109.81%	84.47%	50.43%	100.00%	-
NAPS	0.5374	0.4591	0.4103	0.4254	0.4045	0.3643	0.3899	5.49%
YoY %	17.06%	11.89%	-3.55%	5.17%	11.03%	-6.57%	-	-
Horiz. %	137.83%	117.75%	105.23%	109.10%	103.74%	93.43%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	-
Price	1.77	1.51	1.41	2.55	2.18	1.96	2.34	-
P/RPS	0.72	1.37	0.91	1.38	1.30	1.45	1.36	-10.05%
YoY %	-47.45%	50.55%	-34.06%	6.15%	-10.34%	6.62%	-	-
Horiz. %	52.94%	100.74%	66.91%	101.47%	95.59%	106.62%	100.00%	-
P/EPS	10.25	42.70	44.31	14.65	12.58	28.00	16.30	-7.43%
YoY %	-76.00%	-3.63%	202.46%	16.45%	-55.07%	71.78%	-	-
Horiz. %	62.88%	261.96%	271.84%	89.88%	77.18%	171.78%	100.00%	-
EY	9.75	2.34	2.26	6.83	7.95	3.57	6.14	8.00%
YoY %	316.67%	3.54%	-66.91%	-14.09%	122.69%	-41.86%	-	-
Horiz. %	158.79%	38.11%	36.81%	111.24%	129.48%	58.14%	100.00%	-
DY	6.78	1.32	1.42	5.10	4.59	3.06	5.13	4.75%
YoY %	413.64%	-7.04%	-72.16%	11.11%	50.00%	-40.35%	-	-
Horiz. %	132.16%	25.73%	27.68%	99.42%	89.47%	59.65%	100.00%	-
P/NAPS	3.27	3.26	3.41	5.94	5.34	5.30	5.86	-9.26%
YoY %	0.31%	-4.40%	-42.59%	11.24%	0.75%	-9.56%	-	-
Horiz. %	55.80%	55.63%	58.19%	101.37%	91.13%	90.44%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Announcement Date
Date	12/09/22	13/09/21	10/09/20	13/09/19	13/09/18	11/09/17	08/09/16	-
Price	1.83	1.58	1.41	2.39	2.07	2.14	2.25	-
P/RPS	0.74	1.43	0.91	1.30	1.24	1.58	1.30	-8.95%
YoY %	-48.25%	57.14%	-30.00%	4.84%	-21.52%	21.54%	-	-
Horiz. %	56.92%	110.00%	70.00%	100.00%	95.38%	121.54%	100.00%	-
P/EPS	10.60	44.68	44.31	13.73	11.95	30.57	15.67	-6.30%
YoY %	-76.28%	0.84%	222.72%	14.90%	-60.91%	95.09%	-	-
Horiz. %	67.65%	285.13%	282.77%	87.62%	76.26%	195.09%	100.00%	-
EY	9.43	2.24	2.26	7.28	8.37	3.27	6.38	6.72%
YoY %	320.98%	-0.88%	-68.96%	-13.02%	155.96%	-48.75%	-	-
Horiz. %	147.81%	35.11%	35.42%	114.11%	131.19%	51.25%	100.00%	-
DY	6.56	1.27	1.42	5.44	4.83	2.80	5.33	3.51%
YoY %	416.54%	-10.56%	-73.90%	12.63%	72.50%	-47.47%	-	-
Horiz. %	123.08%	23.83%	26.64%	102.06%	90.62%	52.53%	100.00%	-
P/NAPS	3.38	3.41	3.41	5.56	5.07	5.79	5.64	-8.17%
YoY %	-0.88%	0.00%	-38.67%	9.66%	-12.44%	2.66%	-	-
Horiz. %	59.93%	60.46%	60.46%	98.58%	89.89%	102.66%	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