[BAUTO] YoY 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- 33.45%
YoY- 21.85%
Quarter Report
Latest QR
Upcoming QR
BAUTO's Result
BAUTO's Financial Summary
View:
Show?
Quarter Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 896,505 975,967 623,130 597,980 467,463 778,130 559,397 8.17%
PBT 95,069 115,516 55,112 42,208 34,347 102,821 57,236 8.82%
Tax -20,544 -23,332 -12,390 -9,639 -5,965 -21,199 -12,940 8.00%
NP 74,525 92,184 42,722 32,569 28,382 81,622 44,296 9.05%
-
NP to SH 70,503 87,288 40,711 33,082 27,150 81,013 40,472 9.68%
-
Tax Rate 21.61% 20.20% 22.48% 22.84% 17.37% 20.62% 22.61% -
Total Cost 821,980 883,783 580,408 565,411 439,081 696,508 515,101 8.09%
-
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 49,612 52,350 26,146 17,421 16,840 52,226 26,562 10.96%
Div Payout % 70.37% 59.97% 64.22% 52.66% 62.03% 64.47% 65.63% -
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 8.31% 9.45% 6.86% 5.45% 6.07% 10.49% 7.92% -
ROE 9.00% 12.34% 7.01% 6.41% 5.68% 14.57% 9.08% -
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 76.80 83.89 53.62 51.49 40.25 67.05 48.44 7.98%
EPS 6.04 7.50 3.50 2.85 2.34 6.99 3.50 9.51%
DPS 4.25 4.50 2.25 1.50 1.45 4.50 2.30 10.77%
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 76.48 83.26 53.16 51.01 39.88 66.38 47.72 8.17%
EPS 6.01 7.45 3.47 2.82 2.32 6.91 3.45 9.68%
DPS 4.23 4.47 2.23 1.49 1.44 4.46 2.27 10.92%
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 3.18 2.59 3.08 2.64 4.60 3.27 4.62 -6.03%
P/EPS 40.40 28.92 47.10 47.75 79.14 31.37 63.92 -7.35%
EY 2.48 3.46 2.12 2.09 1.26 3.19 1.56 8.02%
DY 1.74 2.07 1.36 1.10 0.78 2.05 1.03 9.12%
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 3.23 2.53 3.24 2.62 3.68 3.34 4.17 -4.16%
P/EPS 41.06 28.25 49.67 47.39 63.31 32.09 57.64 -5.49%
EY 2.44 3.54 2.01 2.11 1.58 3.12 1.73 5.89%
DY 1.71 2.12 1.29 1.11 0.98 2.01 1.14 6.98%
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