[BAUTO] YoY Annualized Quarter Result on 31-Jul-2020 [#1]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

10-Sep-2020

Admission Sponsor

Sponsor

Financial Year

30-Apr-2021

Quarter

31-Jul-2020 [#1]

Profit Trend

QoQ- -63.21%

YoY- -81.7%

Quarter Report

BAuto_Qtr1_31.07.2020.pdf

Latest QR

Upcoming QR

BAUTO's Result

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Annualized Quarter Result
Revenue	4,357,112	2,867,476	1,283,168	1,795,576	2,140,176	1,941,584	1,564,912	18.59%
YoY %	51.95%	123.47%	-28.54%	-16.10%	10.23%	24.07%	-	-
Horiz. %	278.43%	183.24%	82.00%	114.74%	136.76%	124.07%	100.00%	-
PBT	562,668	298,264	57,908	52,460	260,148	268,976	126,892	28.16%
YoY %	88.65%	415.07%	10.39%	-79.83%	-3.28%	111.97%	-	-
Horiz. %	443.42%	235.05%	45.64%	41.34%	205.02%	211.97%	100.00%	-
Tax	-131,064	-71,800	-16,548	-18,112	-54,256	-62,604	-34,260	25.04%
YoY %	-82.54%	-333.89%	8.64%	66.62%	13.33%	-82.73%	-	-
Horiz. %	382.56%	209.57%	48.30%	52.87%	158.37%	182.73%	100.00%	-
NP	431,604	226,464	41,360	34,348	205,892	206,372	92,632	29.22%
YoY %	90.58%	447.54%	20.41%	-83.32%	-0.23%	122.79%	-	-
Horiz. %	465.93%	244.48%	44.65%	37.08%	222.27%	222.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	400,876	200,636	41,068	36,980	202,060	201,112	80,828	30.57%
YoY %	99.80%	388.55%	11.05%	-81.70%	0.47%	148.81%	-	-
Horiz. %	495.96%	248.23%	50.81%	45.75%	249.99%	248.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.29%	24.07%	28.58%	34.53%	20.86%	23.27%	27.00%	-
YoY %	-3.24%	-15.78%	-17.23%	65.53%	-10.36%	-13.81%	-	-
Horiz. %	86.26%	89.15%	105.85%	127.89%	77.26%	86.19%	100.00%	-
Total Cost	3,925,508	2,641,012	1,241,808	1,761,228	1,934,284	1,735,212	1,472,280	17.74%
YoY %	48.64%	112.67%	-29.49%	-8.95%	11.47%	17.86%	-	-
Horiz. %	266.63%	179.38%	84.35%	119.63%	131.38%	117.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	736,595	629,909	538,089	480,910	498,647	474,137	427,002	9.50%
YoY %	16.94%	17.06%	11.89%	-3.56%	5.17%	11.04%	-	-
Horiz. %	172.50%	147.52%	126.02%	112.62%	116.78%	111.04%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Dividend
Div	233,469	139,463	23,228	23,243	150,894	116,068	69,281	22.43%
YoY %	67.41%	500.41%	-0.06%	-84.60%	30.00%	67.53%	-	-
Horiz. %	336.99%	201.30%	33.53%	33.55%	217.80%	167.53%	100.00%	-
Div Payout %	58.24%	69.51%	56.56%	62.85%	74.68%	57.71%	85.71%	-
YoY %	-16.21%	22.90%	-10.01%	-15.84%	29.41%	-32.67%	-	-
Horiz. %	67.95%	81.10%	65.99%	73.33%	87.13%	67.33%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Equity
Net Worth	736,595	629,909	538,089	480,910	498,647	474,137	427,002	9.50%
YoY %	16.94%	17.06%	11.89%	-3.56%	5.17%	11.04%	-	-
Horiz. %	172.50%	147.52%	126.02%	112.62%	116.78%	111.04%	100.00%	-
NOSH	1,169,283	1,163,964	1,163,927	1,163,549	1,163,349	1,162,008	1,154,685	0.20%
YoY %	0.46%	0.00%	0.03%	0.02%	0.12%	0.63%	-	-
Horiz. %	101.26%	100.80%	100.80%	100.77%	100.75%	100.63%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Ratio Analysis
NP Margin	9.91%	7.90%	3.22%	1.91%	9.62%	10.63%	5.92%	-
YoY %	25.44%	145.34%	68.59%	-80.15%	-9.50%	79.56%	-	-
Horiz. %	167.40%	133.45%	54.39%	32.26%	162.50%	179.56%	100.00%	-
ROE	54.42%	31.85%	7.63%	7.69%	40.52%	42.42%	18.93%	-
YoY %	70.86%	317.43%	-0.78%	-81.02%	-4.48%	124.09%	-	-
Horiz. %	287.48%	168.25%	40.31%	40.62%	214.05%	224.09%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Per Share
RPS	373.25	246.73	110.48	154.50	184.38	167.28	135.53	18.38%
YoY %	51.28%	123.33%	-28.49%	-16.21%	10.22%	23.43%	-	-
Horiz. %	275.40%	182.05%	81.52%	114.00%	136.04%	123.43%	100.00%	-
EPS	34.36	17.28	3.52	3.20	17.40	17.32	7.00	30.34%
YoY %	98.84%	390.91%	10.00%	-81.61%	0.46%	147.43%	-	-
Horiz. %	490.86%	246.86%	50.29%	45.71%	248.57%	247.43%	100.00%	-
DPS	20.00	12.00	2.00	2.00	13.00	10.00	6.00	22.20%
YoY %	66.67%	500.00%	0.00%	-84.62%	30.00%	66.67%	-	-
Horiz. %	333.33%	200.00%	33.33%	33.33%	216.67%	166.67%	100.00%	-
NAPS	0.631	0.542	0.4633	0.4138	0.4296	0.4085	0.3698	9.30%
YoY %	16.42%	16.99%	11.96%	-3.68%	5.17%	10.47%	-	-
Horiz. %	170.63%	146.57%	125.28%	111.90%	116.17%	110.47%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,163,549
RPS	371.71	244.63	109.47	153.18	182.58	165.64	133.50	18.60%
YoY %	51.95%	123.47%	-28.54%	-16.10%	10.23%	24.07%	-	-
Horiz. %	278.43%	183.24%	82.00%	114.74%	136.76%	124.07%	100.00%	-
EPS	34.20	17.12	3.50	3.15	17.24	17.16	6.90	30.55%
YoY %	99.77%	389.14%	11.11%	-81.73%	0.47%	148.70%	-	-
Horiz. %	495.65%	248.12%	50.72%	45.65%	249.86%	248.70%	100.00%	-
DPS	19.92	11.90	1.98	1.98	12.87	9.90	5.91	22.43%
YoY %	67.39%	501.01%	0.00%	-84.62%	30.00%	67.51%	-	-
Horiz. %	337.06%	201.35%	33.50%	33.50%	217.77%	167.51%	100.00%	-
NAPS	0.6284	0.5374	0.4591	0.4103	0.4254	0.4045	0.3643	9.50%
YoY %	16.93%	17.06%	11.89%	-3.55%	5.17%	11.03%	-	-
Horiz. %	172.50%	147.52%	126.02%	112.63%	116.77%	111.03%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/23	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	-
Price	2.05	1.77	1.51	1.41	2.55	2.18	1.96	-
P/RPS	0.55	0.72	1.37	0.91	1.38	1.30	1.45	-14.91%
YoY %	-23.61%	-47.45%	50.55%	-34.06%	6.15%	-10.34%	-	-
Horiz. %	37.93%	49.66%	94.48%	62.76%	95.17%	89.66%	100.00%	-
P/EPS	5.97	10.25	42.70	44.31	14.65	12.58	28.00	-22.69%
YoY %	-41.76%	-76.00%	-3.63%	202.46%	16.45%	-55.07%	-	-
Horiz. %	21.32%	36.61%	152.50%	158.25%	52.32%	44.93%	100.00%	-
EY	16.75	9.75	2.34	2.26	6.83	7.95	3.57	29.37%
YoY %	71.79%	316.67%	3.54%	-66.91%	-14.09%	122.69%	-	-
Horiz. %	469.19%	273.11%	65.55%	63.31%	191.32%	222.69%	100.00%	-
DY	9.76	6.78	1.32	1.42	5.10	4.59	3.06	21.31%
YoY %	43.95%	413.64%	-7.04%	-72.16%	11.11%	50.00%	-	-
Horiz. %	318.95%	221.57%	43.14%	46.41%	166.67%	150.00%	100.00%	-
P/NAPS	3.25	3.27	3.26	3.41	5.94	5.34	5.30	-7.82%
YoY %	-0.61%	0.31%	-4.40%	-42.59%	11.24%	0.75%	-	-
Horiz. %	61.32%	61.70%	61.51%	64.34%	112.08%	100.75%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	12/09/23	12/09/22	13/09/21	10/09/20	13/09/19	13/09/18	11/09/17	-
Price	2.18	1.83	1.58	1.41	2.39	2.07	2.14	-
P/RPS	0.58	0.74	1.43	0.91	1.30	1.24	1.58	-15.37%
YoY %	-21.62%	-48.25%	57.14%	-30.00%	4.84%	-21.52%	-	-
Horiz. %	36.71%	46.84%	90.51%	57.59%	82.28%	78.48%	100.00%	-
P/EPS	6.35	10.60	44.68	44.31	13.73	11.95	30.57	-23.03%
YoY %	-40.09%	-76.28%	0.84%	222.72%	14.90%	-60.91%	-	-
Horiz. %	20.77%	34.67%	146.16%	144.95%	44.91%	39.09%	100.00%	-
EY	15.75	9.43	2.24	2.26	7.28	8.37	3.27	29.93%
YoY %	67.02%	320.98%	-0.88%	-68.96%	-13.02%	155.96%	-	-
Horiz. %	481.65%	288.38%	68.50%	69.11%	222.63%	255.96%	100.00%	-
DY	9.17	6.56	1.27	1.42	5.44	4.83	2.80	21.85%
YoY %	39.79%	416.54%	-10.56%	-73.90%	12.63%	72.50%	-	-
Horiz. %	327.50%	234.29%	45.36%	50.71%	194.29%	172.50%	100.00%	-
P/NAPS	3.45	3.38	3.41	3.41	5.56	5.07	5.79	-8.26%
YoY %	2.07%	-0.88%	0.00%	-38.67%	9.66%	-12.44%	-	-
Horiz. %	59.59%	58.38%	58.89%	58.89%	96.03%	87.56%	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