[BAUTO] YoY Quarter Result on 31-Jan-2020 [#3]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

16-Mar-2020

Admission Sponsor

Sponsor

Financial Year

30-Apr-2020

Quarter

31-Jan-2020 [#3]

Profit Trend

QoQ- 33.17%

YoY- -66.49%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Quarter Result
Revenue	975,967	623,130	597,980	467,463	778,130	559,397	338,683	19.28%
YoY %	56.62%	4.21%	27.92%	-39.92%	39.10%	65.17%	-	-
Horiz. %	288.17%	183.99%	176.56%	138.02%	229.75%	165.17%	100.00%	-
PBT	115,516	55,112	42,208	34,347	102,821	57,236	38,971	19.84%
YoY %	109.60%	30.57%	22.89%	-66.60%	79.64%	46.87%	-	-
Horiz. %	296.42%	141.42%	108.31%	88.13%	263.84%	146.87%	100.00%	-
Tax	-23,332	-12,390	-9,639	-5,965	-21,199	-12,940	-10,543	14.14%
YoY %	-88.31%	-28.54%	-61.59%	71.86%	-63.83%	-22.74%	-	-
Horiz. %	221.30%	117.52%	91.43%	56.58%	201.07%	122.74%	100.00%	-
NP	92,184	42,722	32,569	28,382	81,622	44,296	28,428	21.65%
YoY %	115.78%	31.17%	14.75%	-65.23%	84.26%	55.82%	-	-
Horiz. %	324.27%	150.28%	114.57%	99.84%	287.12%	155.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	87,288	40,711	33,082	27,150	81,013	40,472	25,105	23.07%
YoY %	114.41%	23.06%	21.85%	-66.49%	100.17%	61.21%	-	-
Horiz. %	347.69%	162.16%	131.77%	108.15%	322.70%	161.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.20%	22.48%	22.84%	17.37%	20.62%	22.61%	27.05%	-
YoY %	-10.14%	-1.58%	31.49%	-15.76%	-8.80%	-16.41%	-	-
Horiz. %	74.68%	83.11%	84.44%	64.21%	76.23%	83.59%	100.00%	-
Total Cost	883,783	580,408	565,411	439,081	696,508	515,101	310,255	19.05%
YoY %	52.27%	2.65%	28.77%	-36.96%	35.22%	66.03%	-	-
Horiz. %	284.86%	187.07%	182.24%	141.52%	224.50%	166.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	707,075	580,559	516,480	478,277	555,926	445,792	455,672	7.59%
YoY %	21.79%	12.41%	7.99%	-13.97%	24.71%	-2.17%	-	-
Horiz. %	155.17%	127.41%	113.34%	104.96%	122.00%	97.83%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Dividend
Div	52,350	26,146	17,421	16,840	52,226	26,562	31,524	8.81%
YoY %	100.22%	50.08%	3.45%	-67.76%	96.62%	-15.74%	-	-
Horiz. %	166.06%	82.94%	55.26%	53.42%	165.67%	84.26%	100.00%	-
Div Payout %	59.97%	64.22%	52.66%	62.03%	64.47%	65.63%	125.57%	-
YoY %	-6.62%	21.95%	-15.11%	-3.78%	-1.77%	-47.73%	-	-
Horiz. %	47.76%	51.14%	41.94%	49.40%	51.34%	52.27%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Equity
Net Worth	707,075	580,559	516,480	478,277	555,926	445,792	455,672	7.59%
YoY %	21.79%	12.41%	7.99%	-13.97%	24.71%	-2.17%	-	-
Horiz. %	155.17%	127.41%	113.34%	104.96%	122.00%	97.83%	100.00%	-
NOSH	1,165,834	1,163,932	1,163,927	1,163,538	1,162,973	1,160,383	1,146,347	0.28%
YoY %	0.16%	0.00%	0.03%	0.05%	0.22%	1.22%	-	-
Horiz. %	101.70%	101.53%	101.53%	101.50%	101.45%	101.22%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Ratio Analysis
NP Margin	9.45%	6.86%	5.45%	6.07%	10.49%	7.92%	8.39%	-
YoY %	37.76%	25.87%	-10.21%	-42.14%	32.45%	-5.60%	-	-
Horiz. %	112.63%	81.76%	64.96%	72.35%	125.03%	94.40%	100.00%	-
ROE	12.34%	7.01%	6.41%	5.68%	14.57%	9.08%	5.51%	-
YoY %	76.03%	9.36%	12.85%	-61.02%	60.46%	64.79%	-	-
Horiz. %	223.96%	127.22%	116.33%	103.09%	264.43%	164.79%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Per Share
RPS	83.89	53.62	51.49	40.25	67.05	48.44	29.54	18.99%
YoY %	56.45%	4.14%	27.93%	-39.97%	38.42%	63.98%	-	-
Horiz. %	283.99%	181.52%	174.31%	136.26%	226.98%	163.98%	100.00%	-
EPS	7.50	3.50	2.85	2.34	6.99	3.50	2.19	22.76%
YoY %	114.29%	22.81%	21.79%	-66.52%	99.71%	59.82%	-	-
Horiz. %	342.47%	159.82%	130.14%	106.85%	319.18%	159.82%	100.00%	-
DPS	4.50	2.25	1.50	1.45	4.50	2.30	2.75	8.55%
YoY %	100.00%	50.00%	3.45%	-67.78%	95.65%	-16.36%	-	-
Horiz. %	163.64%	81.82%	54.55%	52.73%	163.64%	83.64%	100.00%	-
NAPS	0.6078	0.4996	0.4447	0.4118	0.479	0.386	0.3975	7.33%
YoY %	21.66%	12.35%	7.99%	-14.03%	24.09%	-2.89%	-	-
Horiz. %	152.91%	125.69%	111.87%	103.60%	120.50%	97.11%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,163,538
RPS	83.26	53.16	51.01	39.88	66.38	47.72	28.89	19.28%
YoY %	56.62%	4.21%	27.91%	-39.92%	39.10%	65.18%	-	-
Horiz. %	288.20%	184.01%	176.57%	138.04%	229.77%	165.18%	100.00%	-
EPS	7.45	3.47	2.82	2.32	6.91	3.45	2.14	23.09%
YoY %	114.70%	23.05%	21.55%	-66.43%	100.29%	61.21%	-	-
Horiz. %	348.13%	162.15%	131.78%	108.41%	322.90%	161.21%	100.00%	-
DPS	4.47	2.23	1.49	1.44	4.46	2.27	2.69	8.82%
YoY %	100.45%	49.66%	3.47%	-67.71%	96.48%	-15.61%	-	-
Horiz. %	166.17%	82.90%	55.39%	53.53%	165.80%	84.39%	100.00%	-
NAPS	0.6032	0.4953	0.4406	0.408	0.4743	0.3803	0.3887	7.59%
YoY %	21.78%	12.41%	7.99%	-13.98%	24.72%	-2.16%	-	-
Horiz. %	155.18%	127.42%	113.35%	104.97%	122.02%	97.84%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/23	31/01/22	29/01/21	31/01/20	31/01/19	30/01/18	31/01/17	-
Price	2.17	1.65	1.36	1.85	2.19	2.24	2.10	-
P/RPS	2.59	3.08	2.64	4.60	3.27	4.62	7.11	-15.48%
YoY %	-15.91%	16.67%	-42.61%	40.67%	-29.22%	-35.02%	-	-
Horiz. %	36.43%	43.32%	37.13%	64.70%	45.99%	64.98%	100.00%	-
P/EPS	28.92	47.10	47.75	79.14	31.37	63.92	95.89	-18.10%
YoY %	-38.60%	-1.36%	-39.66%	152.28%	-50.92%	-33.34%	-	-
Horiz. %	30.16%	49.12%	49.80%	82.53%	32.71%	66.66%	100.00%	-
EY	3.46	2.12	2.09	1.26	3.19	1.56	1.04	22.17%
YoY %	63.21%	1.44%	65.87%	-60.50%	104.49%	50.00%	-	-
Horiz. %	332.69%	203.85%	200.96%	121.15%	306.73%	150.00%	100.00%	-
DY	2.07	1.36	1.10	0.78	2.05	1.03	1.31	7.91%
YoY %	52.21%	23.64%	41.03%	-61.95%	99.03%	-21.37%	-	-
Horiz. %	158.02%	103.82%	83.97%	59.54%	156.49%	78.63%	100.00%	-
P/NAPS	3.57	3.30	3.06	4.49	4.57	5.80	5.28	-6.31%
YoY %	8.18%	7.84%	-31.85%	-1.75%	-21.21%	9.85%	-	-
Horiz. %	67.61%	62.50%	57.95%	85.04%	86.55%	109.85%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Price Multiplier on Announcement Date
Date	13/03/23	10/03/22	10/03/21	16/03/20	13/03/19	12/03/18	14/03/17	-
Price	2.12	1.74	1.35	1.48	2.24	2.02	2.04	-
P/RPS	2.53	3.24	2.62	3.68	3.34	4.17	6.90	-15.39%
YoY %	-21.91%	23.66%	-28.80%	10.18%	-19.90%	-39.57%	-	-
Horiz. %	36.67%	46.96%	37.97%	53.33%	48.41%	60.43%	100.00%	-
P/EPS	28.25	49.67	47.39	63.31	32.09	57.64	93.15	-18.02%
YoY %	-43.12%	4.81%	-25.15%	97.29%	-44.33%	-38.12%	-	-
Horiz. %	30.33%	53.32%	50.87%	67.97%	34.45%	61.88%	100.00%	-
EY	3.54	2.01	2.11	1.58	3.12	1.73	1.07	22.05%
YoY %	76.12%	-4.74%	33.54%	-49.36%	80.35%	61.68%	-	-
Horiz. %	330.84%	187.85%	197.20%	147.66%	291.59%	161.68%	100.00%	-
DY	2.12	1.29	1.11	0.98	2.01	1.14	1.35	7.80%
YoY %	64.34%	16.22%	13.27%	-51.24%	76.32%	-15.56%	-	-
Horiz. %	157.04%	95.56%	82.22%	72.59%	148.89%	84.44%	100.00%	-
P/NAPS	3.49	3.48	3.04	3.59	4.68	5.23	5.13	-6.21%
YoY %	0.29%	14.47%	-15.32%	-23.29%	-10.52%	1.95%	-	-
Horiz. %	68.03%	67.84%	59.26%	69.98%	91.23%	101.95%	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