[BAUTO] YoY Cumulative Quarter Result on 30-Apr-2020 [#4]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

11-Jun-2020

Admission Sponsor

Sponsor

Financial Year

30-Apr-2020

Quarter

30-Apr-2020 [#4]

Profit Trend

QoQ- 2.51%

YoY- -62.11%

Quarter Report

BAuto_Qtr4_30.04.2020.pdf

Latest QR

Upcoming QR

BAUTO's Result

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Cumulative Result
Revenue	3,548,204	2,325,121	2,287,915	1,759,036	2,492,121	1,992,926	1,659,502	13.49%
YoY %	52.60%	1.63%	30.07%	-29.42%	25.05%	20.09%	-	-
Horiz. %	213.81%	140.11%	137.87%	106.00%	150.17%	120.09%	100.00%	-
PBT	421,204	218,570	172,693	131,771	342,257	197,234	176,570	15.58%
YoY %	92.71%	26.57%	31.06%	-61.50%	73.53%	11.70%	-	-
Horiz. %	238.55%	123.79%	97.80%	74.63%	193.84%	111.70%	100.00%	-
Tax	-93,982	-59,741	-41,134	-28,252	-74,235	-46,116	-43,110	13.86%
YoY %	-57.32%	-45.24%	-45.60%	61.94%	-60.97%	-6.97%	-	-
Horiz. %	218.01%	138.58%	95.42%	65.53%	172.20%	106.97%	100.00%	-
NP	327,222	158,829	131,559	103,519	268,022	151,118	133,460	16.11%
YoY %	106.02%	20.73%	27.09%	-61.38%	77.36%	13.23%	-	-
Horiz. %	245.18%	119.01%	98.58%	77.57%	200.83%	113.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	303,742	155,721	133,944	100,512	265,265	140,067	119,054	16.88%
YoY %	95.06%	16.26%	33.26%	-62.11%	89.38%	17.65%	-	-
Horiz. %	255.13%	130.80%	112.51%	84.43%	222.81%	117.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.31%	27.33%	23.82%	21.44%	21.69%	23.38%	24.42%	-
YoY %	-18.37%	14.74%	11.10%	-1.15%	-7.23%	-4.26%	-	-
Horiz. %	91.36%	111.92%	97.54%	87.80%	88.82%	95.74%	100.00%	-
Total Cost	3,220,982	2,166,292	2,156,356	1,655,517	2,224,099	1,841,808	1,526,042	13.25%
YoY %	48.69%	0.46%	30.25%	-25.56%	20.76%	20.69%	-	-
Horiz. %	211.07%	141.95%	141.30%	108.48%	145.74%	120.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	761,919	634,319	567,125	469,636	566,378	474,896	443,266	9.44%
YoY %	20.12%	11.85%	20.76%	-17.08%	19.26%	7.14%	-	-
Horiz. %	171.89%	143.10%	127.94%	105.95%	127.77%	107.14%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Dividend
Div	256,460	101,691	75,492	86,582	246,579	120,080	133,749	11.45%
YoY %	152.20%	34.70%	-12.81%	-64.89%	105.35%	-10.22%	-	-
Horiz. %	191.75%	76.03%	56.44%	64.73%	184.36%	89.78%	100.00%	-
Div Payout %	84.43%	65.30%	56.36%	86.14%	92.96%	85.73%	112.34%	-
YoY %	29.30%	15.86%	-34.57%	-7.34%	8.43%	-23.69%	-	-
Horiz. %	75.16%	58.13%	50.17%	76.68%	82.75%	76.31%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Equity
Net Worth	761,919	634,319	567,125	469,636	566,378	474,896	443,266	9.44%
YoY %	20.12%	11.85%	20.76%	-17.08%	19.26%	7.14%	-	-
Horiz. %	171.89%	143.10%	127.94%	105.95%	127.77%	107.14%	100.00%	-
NOSH	1,168,316	1,163,959	1,163,927	1,163,549	1,163,153	1,161,425	1,148,061	0.29%
YoY %	0.37%	0.00%	0.03%	0.03%	0.15%	1.16%	-	-
Horiz. %	101.76%	101.38%	101.38%	101.35%	101.31%	101.16%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Ratio Analysis
NP Margin	9.22%	6.83%	5.75%	5.88%	10.75%	7.58%	8.04%	-
YoY %	34.99%	18.78%	-2.21%	-45.30%	41.82%	-5.72%	-	-
Horiz. %	114.68%	84.95%	71.52%	73.13%	133.71%	94.28%	100.00%	-
ROE	39.87%	24.55%	23.62%	21.40%	46.84%	29.49%	26.86%	-
YoY %	62.40%	3.94%	10.37%	-54.31%	58.83%	9.79%	-	-
Horiz. %	148.44%	91.40%	87.94%	79.67%	174.39%	109.79%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Per Share
RPS	304.38	200.06	196.99	151.36	214.77	172.60	144.55	13.20%
YoY %	52.14%	1.56%	30.15%	-29.52%	24.43%	19.41%	-	-
Horiz. %	210.57%	138.40%	136.28%	104.71%	148.58%	119.41%	100.00%	-
EPS	26.11	13.40	11.53	8.65	22.86	12.13	10.37	16.62%
YoY %	94.85%	16.22%	33.29%	-62.16%	88.46%	16.97%	-	-
Horiz. %	251.78%	129.22%	111.19%	83.41%	220.44%	116.97%	100.00%	-
DPS	22.00	8.75	6.50	7.45	21.25	10.40	11.65	11.17%
YoY %	151.43%	34.62%	-12.75%	-64.94%	104.33%	-10.73%	-	-
Horiz. %	188.84%	75.11%	55.79%	63.95%	182.40%	89.27%	100.00%	-
NAPS	0.6536	0.5458	0.4883	0.4041	0.4881	0.4113	0.3861	9.16%
YoY %	19.75%	11.78%	20.84%	-17.21%	18.67%	6.53%	-	-
Horiz. %	169.28%	141.36%	126.47%	104.66%	126.42%	106.53%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,163,549
RPS	302.70	198.36	195.19	150.07	212.61	170.02	141.57	13.49%
YoY %	52.60%	1.62%	30.07%	-29.42%	25.05%	20.10%	-	-
Horiz. %	213.82%	140.11%	137.88%	106.00%	150.18%	120.10%	100.00%	-
EPS	25.91	13.28	11.43	8.57	22.63	11.95	10.16	16.87%
YoY %	95.11%	16.19%	33.37%	-62.13%	89.37%	17.62%	-	-
Horiz. %	255.02%	130.71%	112.50%	84.35%	222.74%	117.62%	100.00%	-
DPS	21.88	8.68	6.44	7.39	21.04	10.24	11.41	11.45%
YoY %	152.07%	34.78%	-12.86%	-64.88%	105.47%	-10.25%	-	-
Horiz. %	191.76%	76.07%	56.44%	64.77%	184.40%	89.75%	100.00%	-
NAPS	0.65	0.5411	0.4838	0.4007	0.4832	0.4051	0.3782	9.44%
YoY %	20.13%	11.84%	20.74%	-17.07%	19.28%	7.11%	-	-
Horiz. %	171.87%	143.07%	127.92%	105.95%	127.76%	107.11%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/23	29/04/22	30/04/21	30/04/20	30/04/19	30/04/18	28/04/17	-
Price	2.31	1.77	1.48	1.36	2.40	2.22	2.15	-
P/RPS	0.76	0.88	0.75	0.90	1.12	1.29	1.49	-10.60%
YoY %	-13.64%	17.33%	-16.67%	-19.64%	-13.18%	-13.42%	-	-
Horiz. %	51.01%	59.06%	50.34%	60.40%	75.17%	86.58%	100.00%	-
P/EPS	8.87	13.21	12.83	15.73	10.50	18.30	20.73	-13.18%
YoY %	-32.85%	2.96%	-18.44%	49.81%	-42.62%	-11.72%	-	-
Horiz. %	42.79%	63.72%	61.89%	75.88%	50.65%	88.28%	100.00%	-
EY	11.28	7.57	7.79	6.36	9.53	5.46	4.82	15.21%
YoY %	49.01%	-2.82%	22.48%	-33.26%	74.54%	13.28%	-	-
Horiz. %	234.02%	157.05%	161.62%	131.95%	197.72%	113.28%	100.00%	-
DY	9.52	4.94	4.39	5.48	8.85	4.68	5.42	9.83%
YoY %	92.71%	12.53%	-19.89%	-38.08%	89.10%	-13.65%	-	-
Horiz. %	175.65%	91.14%	81.00%	101.11%	163.28%	86.35%	100.00%	-
P/NAPS	3.53	3.24	3.03	3.37	4.92	5.40	5.57	-7.31%
YoY %	8.95%	6.93%	-10.09%	-31.50%	-8.89%	-3.05%	-	-
Horiz. %	63.38%	58.17%	54.40%	60.50%	88.33%	96.95%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Price Multiplier on Announcement Date
Date	12/06/23	13/06/22	18/06/21	11/06/20	12/06/19	12/06/18	13/06/17	-
Price	2.23	1.78	1.48	1.62	2.40	2.33	2.02	-
P/RPS	0.73	0.89	0.75	1.07	1.12	1.35	1.40	-10.28%
YoY %	-17.98%	18.67%	-29.91%	-4.46%	-17.04%	-3.57%	-	-
Horiz. %	52.14%	63.57%	53.57%	76.43%	80.00%	96.43%	100.00%	-
P/EPS	8.56	13.28	12.83	18.73	10.50	19.21	19.48	-12.80%
YoY %	-35.54%	3.51%	-31.50%	78.38%	-45.34%	-1.39%	-	-
Horiz. %	43.94%	68.17%	65.86%	96.15%	53.90%	98.61%	100.00%	-
EY	11.68	7.53	7.79	5.34	9.53	5.21	5.13	14.69%
YoY %	55.11%	-3.34%	45.88%	-43.97%	82.92%	1.56%	-	-
Horiz. %	227.68%	146.78%	151.85%	104.09%	185.77%	101.56%	100.00%	-
DY	9.87	4.92	4.39	4.60	8.85	4.46	5.77	9.35%
YoY %	100.61%	12.07%	-4.57%	-48.02%	98.43%	-22.70%	-	-
Horiz. %	171.06%	85.27%	76.08%	79.72%	153.38%	77.30%	100.00%	-
P/NAPS	3.41	3.26	3.03	4.01	4.92	5.66	5.23	-6.87%
YoY %	4.60%	7.59%	-24.44%	-18.50%	-13.07%	8.22%	-	-
Horiz. %	65.20%	62.33%	57.93%	76.67%	94.07%	108.22%	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