[BAUTO] YoY Cumulative Quarter Result on 31-Jan-2021 [#3]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
10-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- 97.2%
YoY- -31.55%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 2,992,734 2,475,805 1,427,760 1,646,718 1,459,676 1,953,844 1,422,332 13.19%
PBT 358,570 281,671 103,138 89,223 128,572 264,649 123,563 19.42%
Tax -80,423 -62,063 -25,154 -23,534 -27,109 -56,815 -30,605 17.46%
NP 278,147 219,608 77,984 65,689 101,463 207,834 92,958 20.03%
-
NP to SH 260,818 203,120 77,017 67,117 98,053 205,208 82,880 21.04%
-
Tax Rate 22.43% 22.03% 24.39% 26.38% 21.08% 21.47% 24.77% -
Total Cost 2,714,587 2,256,197 1,349,776 1,581,029 1,358,213 1,746,010 1,329,374 12.62%
-
Net Worth 783,063 707,075 580,559 516,480 478,277 555,926 445,792 9.83%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div 166,348 127,966 49,387 37,745 86,526 124,764 62,364 17.75%
Div Payout % 63.78% 63.00% 64.12% 56.24% 88.24% 60.80% 75.25% -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 783,063 707,075 580,559 516,480 478,277 555,926 445,792 9.83%
NOSH 1,170,933 1,165,834 1,163,932 1,163,927 1,163,538 1,162,973 1,160,383 0.15%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 9.29% 8.87% 5.46% 3.99% 6.95% 10.64% 6.54% -
ROE 33.31% 28.73% 13.27% 13.00% 20.50% 36.91% 18.59% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 256.37 212.82 122.87 141.79 125.68 168.35 123.16 12.99%
EPS 22.36 17.47 6.63 5.78 8.44 17.68 7.19 20.80%
DPS 14.25 11.00 4.25 3.25 7.45 10.75 5.40 17.54%
NAPS 0.6708 0.6078 0.4996 0.4447 0.4118 0.479 0.386 9.64%
Adjusted Per Share Value based on latest NOSH - 1,163,927
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 255.31 211.21 121.80 140.48 124.53 166.69 121.34 13.19%
EPS 22.25 17.33 6.57 5.73 8.37 17.51 7.07 21.04%
DPS 14.19 10.92 4.21 3.22 7.38 10.64 5.32 17.75%
NAPS 0.668 0.6032 0.4953 0.4406 0.408 0.4743 0.3803 9.83%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 2.44 2.17 1.65 1.36 1.85 2.19 2.24 -
P/RPS 0.95 1.02 1.34 0.96 1.47 1.30 1.82 -10.26%
P/EPS 10.92 12.43 24.90 23.53 21.91 12.39 31.21 -16.04%
EY 9.16 8.05 4.02 4.25 4.56 8.07 3.20 19.14%
DY 5.84 5.07 2.58 2.39 4.03 4.91 2.41 15.88%
P/NAPS 3.64 3.57 3.30 3.06 4.49 4.57 5.80 -7.46%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 13/03/24 13/03/23 10/03/22 10/03/21 16/03/20 13/03/19 12/03/18 -
Price 2.48 2.12 1.74 1.35 1.48 2.24 2.02 -
P/RPS 0.97 1.00 1.42 0.95 1.18 1.33 1.64 -8.37%
P/EPS 11.10 12.14 26.25 23.36 17.53 12.67 28.15 -14.36%
EY 9.01 8.24 3.81 4.28 5.70 7.89 3.55 16.78%
DY 5.75 5.19 2.44 2.41 5.03 4.80 2.67 13.63%
P/NAPS 3.70 3.49 3.48 3.04 3.59 4.68 5.23 -5.60%

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