[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
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 3,548,204 2,325,121 2,287,915 1,759,036 2,492,121 1,992,926 1,659,502 13.49%
PBT 421,204 218,570 172,693 131,771 342,257 197,234 176,570 15.58%
Tax -93,982 -59,741 -41,134 -28,252 -74,235 -46,116 -43,110 13.86%
NP 327,222 158,829 131,559 103,519 268,022 151,118 133,460 16.11%
-
NP to SH 303,742 155,721 133,944 100,512 265,265 140,067 119,054 16.88%
-
Tax Rate 22.31% 27.33% 23.82% 21.44% 21.69% 23.38% 24.42% -
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%
-
Net Worth 761,919 634,319 567,125 469,636 566,378 474,896 443,266 9.44%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div 256,460 101,691 75,492 86,582 246,579 120,080 133,749 11.45%
Div Payout % 84.43% 65.30% 56.36% 86.14% 92.96% 85.73% 112.34% -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 761,919 634,319 567,125 469,636 566,378 474,896 443,266 9.44%
NOSH 1,168,316 1,163,959 1,163,927 1,163,549 1,163,153 1,161,425 1,148,061 0.29%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 9.22% 6.83% 5.75% 5.88% 10.75% 7.58% 8.04% -
ROE 39.87% 24.55% 23.62% 21.40% 46.84% 29.49% 26.86% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 304.38 200.06 196.99 151.36 214.77 172.60 144.55 13.20%
EPS 26.11 13.40 11.53 8.65 22.86 12.13 10.37 16.62%
DPS 22.00 8.75 6.50 7.45 21.25 10.40 11.65 11.17%
NAPS 0.6536 0.5458 0.4883 0.4041 0.4881 0.4113 0.3861 9.16%
Adjusted Per Share Value based on latest NOSH - 1,163,549
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 302.70 198.36 195.19 150.07 212.61 170.02 141.57 13.49%
EPS 25.91 13.28 11.43 8.57 22.63 11.95 10.16 16.87%
DPS 21.88 8.68 6.44 7.39 21.04 10.24 11.41 11.45%
NAPS 0.65 0.5411 0.4838 0.4007 0.4832 0.4051 0.3782 9.44%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
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%
P/EPS 8.87 13.21 12.83 15.73 10.50 18.30 20.73 -13.18%
EY 11.28 7.57 7.79 6.36 9.53 5.46 4.82 15.21%
DY 9.52 4.94 4.39 5.48 8.85 4.68 5.42 9.83%
P/NAPS 3.53 3.24 3.03 3.37 4.92 5.40 5.57 -7.31%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
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%
P/EPS 8.56 13.28 12.83 18.73 10.50 19.21 19.48 -12.80%
EY 11.68 7.53 7.79 5.34 9.53 5.21 5.13 14.69%
DY 9.87 4.92 4.39 4.60 8.85 4.46 5.77 9.35%
P/NAPS 3.41 3.26 3.03 4.01 4.92 5.66 5.23 -6.87%

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