[BAUTO] YoY Quarter Result on 30-Apr-2022 [#4]

Stock
[BAUTO] BERMAZ AUTO BERHAD
Announcement Date
13-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
30-Apr-2022 [#4]
Profit Trend
QoQ- 93.32%
YoY- 17.77%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 937,525 1,072,399 897,361 641,197 299,360 538,277 570,594 8.62%
PBT 130,570 139,533 115,432 83,470 3,199 77,608 73,671 9.99%
Tax -30,987 -31,919 -34,587 -17,600 -1,143 -17,420 -15,511 12.21%
NP 99,583 107,614 80,845 65,870 2,056 60,188 58,160 9.36%
-
NP to SH 90,224 100,622 78,704 66,827 2,459 60,057 57,187 7.88%
-
Tax Rate 23.73% 22.88% 29.96% 21.09% 35.73% 22.45% 21.05% -
Total Cost 837,942 964,785 816,516 575,327 297,304 478,089 512,434 8.53%
-
Net Worth 821,172 761,919 634,319 567,125 469,636 566,378 474,896 9.54%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div 137,192 128,230 52,298 37,746 - 121,839 57,731 15.50%
Div Payout % 152.06% 127.44% 66.45% 56.48% - 202.87% 100.95% -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 821,172 761,919 634,319 567,125 469,636 566,378 474,896 9.54%
NOSH 1,170,933 1,168,316 1,163,959 1,163,927 1,163,549 1,163,153 1,161,425 0.13%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin 10.62% 10.03% 9.01% 10.27% 0.69% 11.18% 10.19% -
ROE 10.99% 13.21% 12.41% 11.78% 0.52% 10.60% 12.04% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 80.30 91.99 77.21 55.21 25.76 46.39 49.42 8.41%
EPS 7.73 8.63 6.77 5.75 0.21 5.18 4.93 7.77%
DPS 11.75 11.00 4.50 3.25 0.00 10.50 5.00 15.28%
NAPS 0.7033 0.6536 0.5458 0.4883 0.4041 0.4881 0.4113 9.34%
Adjusted Per Share Value based on latest NOSH - 1,163,959
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 79.98 91.49 76.56 54.70 25.54 45.92 48.68 8.61%
EPS 7.70 8.58 6.71 5.70 0.21 5.12 4.88 7.89%
DPS 11.70 10.94 4.46 3.22 0.00 10.39 4.93 15.47%
NAPS 0.7006 0.65 0.5411 0.4838 0.4007 0.4832 0.4051 9.55%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 2.31 2.31 1.77 1.48 1.36 2.40 2.22 -
P/RPS 2.88 2.51 2.29 2.68 5.28 5.17 4.49 -7.12%
P/EPS 29.89 26.76 26.14 25.72 642.77 46.37 44.82 -6.52%
EY 3.35 3.74 3.83 3.89 0.16 2.16 2.23 7.01%
DY 5.09 4.76 2.54 2.20 0.00 4.37 2.25 14.56%
P/NAPS 3.28 3.53 3.24 3.03 3.37 4.92 5.40 -7.96%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 11/06/24 12/06/23 13/06/22 18/06/21 11/06/20 12/06/19 12/06/18 -
Price 2.54 2.23 1.78 1.48 1.62 2.40 2.33 -
P/RPS 3.16 2.42 2.31 2.68 6.29 5.17 4.71 -6.42%
P/EPS 32.87 25.84 26.28 25.72 765.65 46.37 47.04 -5.79%
EY 3.04 3.87 3.80 3.89 0.13 2.16 2.13 6.10%
DY 4.63 4.93 2.53 2.20 0.00 4.37 2.15 13.62%
P/NAPS 3.61 3.41 3.26 3.03 4.01 4.92 5.66 -7.21%

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