[BAUTO] YoY Cumulative Quarter Result on 31-Jul-2019 [#1]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- -80.96%
YoY- 0.47%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Cumulative Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 716,869 320,792 448,894 535,044 485,396 391,228 493,616 6.41%
PBT 74,566 14,477 13,115 65,037 67,244 31,723 58,573 4.10%
Tax -17,950 -4,137 -4,528 -13,564 -15,651 -8,565 -14,324 3.83%
NP 56,616 10,340 8,587 51,473 51,593 23,158 44,249 4.19%
-
NP to SH 50,159 10,267 9,245 50,515 50,278 20,207 41,111 3.36%
-
Tax Rate 24.07% 28.58% 34.53% 20.86% 23.27% 27.00% 24.45% -
Total Cost 660,253 310,452 440,307 483,571 433,803 368,070 449,367 6.62%
-
Net Worth 629,909 538,089 480,910 498,647 474,137 427,002 457,030 5.49%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div 34,865 5,807 5,810 37,723 29,017 17,320 34,354 0.24%
Div Payout % 69.51% 56.56% 62.85% 74.68% 57.71% 85.71% 83.57% -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 629,909 538,089 480,910 498,647 474,137 427,002 457,030 5.49%
NOSH 1,163,964 1,163,927 1,163,549 1,163,349 1,162,008 1,154,685 1,145,153 0.27%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 7.90% 3.22% 1.91% 9.62% 10.63% 5.92% 8.96% -
ROE 7.96% 1.91% 1.92% 10.13% 10.60% 4.73% 9.00% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 61.68 27.62 38.63 46.10 41.82 33.88 43.10 6.15%
EPS 4.32 0.88 0.80 4.35 4.33 1.75 3.59 3.13%
DPS 3.00 0.50 0.50 3.25 2.50 1.50 3.00 0.00%
NAPS 0.542 0.4633 0.4138 0.4296 0.4085 0.3698 0.3991 5.23%
Adjusted Per Share Value based on latest NOSH - 1,163,349
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 61.16 27.37 38.30 45.65 41.41 33.38 42.11 6.41%
EPS 4.28 0.88 0.79 4.31 4.29 1.72 3.51 3.35%
DPS 2.97 0.50 0.50 3.22 2.48 1.48 2.93 0.22%
NAPS 0.5374 0.4591 0.4103 0.4254 0.4045 0.3643 0.3899 5.49%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 1.77 1.51 1.41 2.55 2.18 1.96 2.34 -
P/RPS 2.87 5.47 3.65 5.53 5.21 5.78 5.43 -10.07%
P/EPS 41.01 170.81 177.25 58.59 50.33 112.00 65.18 -7.42%
EY 2.44 0.59 0.56 1.71 1.99 0.89 1.53 8.08%
DY 1.69 0.33 0.35 1.27 1.15 0.77 1.28 4.73%
P/NAPS 3.27 3.26 3.41 5.94 5.34 5.30 5.86 -9.26%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 12/09/22 13/09/21 10/09/20 13/09/19 13/09/18 11/09/17 08/09/16 -
Price 1.83 1.58 1.41 2.39 2.07 2.14 2.25 -
P/RPS 2.97 5.72 3.65 5.18 4.95 6.32 5.22 -8.96%
P/EPS 42.40 178.73 177.25 54.92 47.79 122.29 62.67 -6.30%
EY 2.36 0.56 0.56 1.82 2.09 0.82 1.60 6.68%
DY 1.64 0.32 0.35 1.36 1.21 0.70 1.33 3.55%
P/NAPS 3.38 3.41 3.41 5.56 5.07 5.79 5.64 -8.17%

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