[BAUTO] YoY Annualized Quarter Result on 31-Oct-2021 [#2]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

13-Dec-2021

Admission Sponsor

Sponsor

Financial Year

30-Apr-2022

Quarter

31-Oct-2021 [#2]

Profit Trend

QoQ- 76.81%

YoY- 6.67%

Quarter Report

BAuto_Qtr2_31.10.2021.pdf

Latest QR

Upcoming QR

BAUTO's Result

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Annualized Quarter Result
Revenue	4,192,458	2,999,676	1,609,260	2,097,476	1,984,426	2,351,428	1,725,870	15.93%
YoY %	39.76%	86.40%	-23.28%	5.70%	-15.61%	36.25%	-	-
Horiz. %	242.92%	173.81%	93.24%	121.53%	114.98%	136.25%	100.00%	-
PBT	527,002	332,310	96,052	94,030	188,450	323,656	132,654	25.83%
YoY %	58.59%	245.97%	2.15%	-50.10%	-41.77%	143.99%	-	-
Horiz. %	397.28%	250.51%	72.41%	70.88%	142.06%	243.99%	100.00%	-
Tax	-119,758	-77,462	-25,528	-27,790	-42,288	-71,232	-35,330	22.55%
YoY %	-54.60%	-203.44%	8.14%	34.28%	40.63%	-101.62%	-	-
Horiz. %	338.97%	219.25%	72.26%	78.66%	119.69%	201.62%	100.00%	-
NP	407,244	254,848	70,524	66,240	146,162	252,424	97,324	26.92%
YoY %	59.80%	261.36%	6.47%	-54.68%	-42.10%	159.36%	-	-
Horiz. %	418.44%	261.86%	72.46%	68.06%	150.18%	259.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	380,630	231,664	72,612	68,070	141,806	248,390	84,816	28.41%
YoY %	64.30%	219.04%	6.67%	-52.00%	-42.91%	192.86%	-	-
Horiz. %	448.77%	273.14%	85.61%	80.26%	167.19%	292.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.72%	23.31%	26.58%	29.55%	22.44%	22.01%	26.63%	-
YoY %	-2.53%	-12.30%	-10.05%	31.68%	1.95%	-17.35%	-	-
Horiz. %	85.32%	87.53%	99.81%	110.97%	84.27%	82.65%	100.00%	-
Total Cost	3,785,214	2,744,828	1,538,736	2,031,236	1,838,264	2,099,004	1,628,546	15.08%
YoY %	37.90%	78.38%	-24.25%	10.50%	-12.42%	28.89%	-	-
Horiz. %	232.43%	168.54%	94.49%	124.73%	112.88%	128.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	769,460	660,791	556,788	499,833	483,207	515,793	428,689	10.23%
YoY %	16.45%	18.68%	11.39%	3.44%	-6.32%	20.32%	-	-
Horiz. %	179.49%	154.14%	129.88%	116.60%	112.72%	120.32%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Dividend
Div	233,028	151,024	46,457	40,674	139,253	145,146	71,448	21.76%
YoY %	54.30%	225.08%	14.22%	-70.79%	-4.06%	103.15%	-	-
Horiz. %	326.15%	211.38%	65.02%	56.93%	194.90%	203.15%	100.00%	-
Div Payout %	61.22%	65.19%	63.98%	59.75%	98.20%	58.44%	84.24%	-
YoY %	-6.09%	1.89%	7.08%	-39.15%	68.04%	-30.63%	-	-
Horiz. %	72.67%	77.39%	75.95%	70.93%	116.57%	69.37%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Equity
Net Worth	769,460	660,791	556,788	499,833	483,207	515,793	428,689	10.23%
YoY %	16.45%	18.68%	11.39%	3.44%	-6.32%	20.32%	-	-
Horiz. %	179.49%	154.14%	129.88%	116.60%	112.72%	120.32%	100.00%	-
NOSH	1,170,190	1,163,964	1,163,927	1,163,549	1,160,441	1,162,374	1,152,391	0.25%
YoY %	0.53%	0.00%	0.03%	0.27%	-0.17%	0.87%	-	-
Horiz. %	101.54%	101.00%	101.00%	100.97%	100.70%	100.87%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Ratio Analysis
NP Margin	9.71%	8.50%	4.38%	3.16%	7.37%	10.73%	5.64%	-
YoY %	14.24%	94.06%	38.61%	-57.12%	-31.31%	90.25%	-	-
Horiz. %	172.16%	150.71%	77.66%	56.03%	130.67%	190.25%	100.00%	-
ROE	49.47%	35.06%	13.04%	13.62%	29.35%	48.16%	19.78%	-
YoY %	41.10%	168.87%	-4.26%	-53.59%	-39.06%	143.48%	-	-
Horiz. %	250.10%	177.25%	65.93%	68.86%	148.38%	243.48%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Per Share
RPS	359.82	258.21	138.56	180.49	171.01	202.50	149.76	15.72%
YoY %	39.35%	86.35%	-23.23%	5.54%	-15.55%	35.22%	-	-
Horiz. %	240.26%	172.42%	92.52%	120.52%	114.19%	135.22%	100.00%	-
EPS	32.64	19.94	6.26	5.86	12.22	21.40	7.36	28.16%
YoY %	63.69%	218.53%	6.83%	-52.05%	-42.90%	190.76%	-	-
Horiz. %	443.48%	270.92%	85.05%	79.62%	166.03%	290.76%	100.00%	-
DPS	20.00	13.00	4.00	3.50	12.00	12.50	6.20	21.54%
YoY %	53.85%	225.00%	14.29%	-70.83%	-4.00%	101.61%	-	-
Horiz. %	322.58%	209.68%	64.52%	56.45%	193.55%	201.61%	100.00%	-
NAPS	0.6604	0.5688	0.4794	0.4301	0.4164	0.4442	0.372	10.03%
YoY %	16.10%	18.65%	11.46%	3.29%	-6.26%	19.41%	-	-
Horiz. %	177.53%	152.90%	128.87%	115.62%	111.94%	119.41%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,163,927
RPS	357.66	255.91	137.29	178.94	169.29	200.60	147.24	15.93%
YoY %	39.76%	86.40%	-23.28%	5.70%	-15.61%	36.24%	-	-
Horiz. %	242.91%	173.80%	93.24%	121.53%	114.98%	136.24%	100.00%	-
EPS	32.47	19.76	6.19	5.81	12.10	21.19	7.24	28.40%
YoY %	64.32%	219.22%	6.54%	-51.98%	-42.90%	192.68%	-	-
Horiz. %	448.48%	272.93%	85.50%	80.25%	167.13%	292.68%	100.00%	-
DPS	19.88	12.88	3.96	3.47	11.88	12.38	6.10	21.75%
YoY %	54.35%	225.25%	14.12%	-70.79%	-4.04%	102.95%	-	-
Horiz. %	325.90%	211.15%	64.92%	56.89%	194.75%	202.95%	100.00%	-
NAPS	0.6564	0.5637	0.475	0.4264	0.4122	0.44	0.3657	10.23%
YoY %	16.44%	18.67%	11.40%	3.44%	-6.32%	20.32%	-	-
Horiz. %	179.49%	154.14%	129.89%	116.60%	112.72%	120.32%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/23	31/10/22	29/10/21	30/10/20	31/10/19	31/10/18	31/10/17	-
Price	2.50	1.98	1.62	1.16	2.28	1.90	2.04	-
P/RPS	0.69	0.77	1.17	0.64	1.33	0.94	1.36	-10.68%
YoY %	-10.39%	-34.19%	82.81%	-51.88%	41.49%	-30.88%	-	-
Horiz. %	50.74%	56.62%	86.03%	47.06%	97.79%	69.12%	100.00%	-
P/EPS	7.65	9.93	25.91	19.80	18.66	8.88	27.72	-19.30%
YoY %	-22.96%	-61.68%	30.86%	6.11%	110.14%	-67.97%	-	-
Horiz. %	27.60%	35.82%	93.47%	71.43%	67.32%	32.03%	100.00%	-
EY	13.07	10.07	3.86	5.05	5.36	11.26	3.61	23.90%
YoY %	29.79%	160.88%	-23.56%	-5.78%	-52.40%	211.91%	-	-
Horiz. %	362.05%	278.95%	106.93%	139.89%	148.48%	311.91%	100.00%	-
DY	8.00	6.57	2.47	3.02	5.26	6.58	3.04	17.49%
YoY %	21.77%	165.99%	-18.21%	-42.59%	-20.06%	116.45%	-	-
Horiz. %	263.16%	216.12%	81.25%	99.34%	173.03%	216.45%	100.00%	-
P/NAPS	3.79	3.48	3.38	2.70	5.48	4.28	5.48	-5.95%
YoY %	8.91%	2.96%	25.19%	-50.73%	28.04%	-21.90%	-	-
Horiz. %	69.16%	63.50%	61.68%	49.27%	100.00%	78.10%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Price Multiplier on Announcement Date
Date	12/12/23	08/12/22	13/12/21	10/12/20	10/12/19	12/12/18	08/12/17	-
Price	2.30	1.99	1.50	1.50	2.15	2.12	2.16	-
P/RPS	0.64	0.77	1.08	0.83	1.26	1.05	1.44	-12.63%
YoY %	-16.88%	-28.70%	30.12%	-34.13%	20.00%	-27.08%	-	-
Horiz. %	44.44%	53.47%	75.00%	57.64%	87.50%	72.92%	100.00%	-
P/EPS	7.04	9.98	23.99	25.61	17.59	9.91	29.35	-21.16%
YoY %	-29.46%	-58.40%	-6.33%	45.59%	77.50%	-66.24%	-	-
Horiz. %	23.99%	34.00%	81.74%	87.26%	59.93%	33.76%	100.00%	-
EY	14.20	10.02	4.17	3.90	5.68	10.09	3.41	26.82%
YoY %	41.72%	140.29%	6.92%	-31.34%	-43.71%	195.89%	-	-
Horiz. %	416.42%	293.84%	122.29%	114.37%	166.57%	295.89%	100.00%	-
DY	8.70	6.53	2.67	2.33	5.58	5.90	2.87	20.29%
YoY %	33.23%	144.57%	14.59%	-58.24%	-5.42%	105.57%	-	-
Horiz. %	303.14%	227.53%	93.03%	81.18%	194.43%	205.57%	100.00%	-
P/NAPS	3.48	3.50	3.13	3.49	5.16	4.77	5.81	-8.18%
YoY %	-0.57%	11.82%	-10.32%	-32.36%	8.18%	-17.90%	-	-
Horiz. %	59.90%	60.24%	53.87%	60.07%	88.81%	82.10%	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