[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
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 4,192,458 2,999,676 1,609,260 2,097,476 1,984,426 2,351,428 1,725,870 15.93%
PBT 527,002 332,310 96,052 94,030 188,450 323,656 132,654 25.83%
Tax -119,758 -77,462 -25,528 -27,790 -42,288 -71,232 -35,330 22.55%
NP 407,244 254,848 70,524 66,240 146,162 252,424 97,324 26.92%
-
NP to SH 380,630 231,664 72,612 68,070 141,806 248,390 84,816 28.41%
-
Tax Rate 22.72% 23.31% 26.58% 29.55% 22.44% 22.01% 26.63% -
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%
-
Net Worth 769,460 660,791 556,788 499,833 483,207 515,793 428,689 10.23%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 233,028 151,024 46,457 40,674 139,253 145,146 71,448 21.76%
Div Payout % 61.22% 65.19% 63.98% 59.75% 98.20% 58.44% 84.24% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 769,460 660,791 556,788 499,833 483,207 515,793 428,689 10.23%
NOSH 1,170,190 1,163,964 1,163,927 1,163,549 1,160,441 1,162,374 1,152,391 0.25%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 9.71% 8.50% 4.38% 3.16% 7.37% 10.73% 5.64% -
ROE 49.47% 35.06% 13.04% 13.62% 29.35% 48.16% 19.78% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 359.82 258.21 138.56 180.49 171.01 202.50 149.76 15.72%
EPS 32.64 19.94 6.26 5.86 12.22 21.40 7.36 28.16%
DPS 20.00 13.00 4.00 3.50 12.00 12.50 6.20 21.54%
NAPS 0.6604 0.5688 0.4794 0.4301 0.4164 0.4442 0.372 10.03%
Adjusted Per Share Value based on latest NOSH - 1,163,927
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 357.66 255.91 137.29 178.94 169.29 200.60 147.24 15.93%
EPS 32.47 19.76 6.19 5.81 12.10 21.19 7.24 28.40%
DPS 19.88 12.88 3.96 3.47 11.88 12.38 6.10 21.75%
NAPS 0.6564 0.5637 0.475 0.4264 0.4122 0.44 0.3657 10.23%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
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%
P/EPS 7.65 9.93 25.91 19.80 18.66 8.88 27.72 -19.30%
EY 13.07 10.07 3.86 5.05 5.36 11.26 3.61 23.90%
DY 8.00 6.57 2.47 3.02 5.26 6.58 3.04 17.49%
P/NAPS 3.79 3.48 3.38 2.70 5.48 4.28 5.48 -5.95%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
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%
P/EPS 7.04 9.98 23.99 25.61 17.59 9.91 29.35 -21.16%
EY 14.20 10.02 4.17 3.90 5.68 10.09 3.41 26.82%
DY 8.70 6.53 2.67 2.33 5.58 5.90 2.87 20.29%
P/NAPS 3.48 3.50 3.13 3.49 5.16 4.77 5.81 -8.18%

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