[BAUTO] YoY TTM 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- -25.41%

YoY- -39.74%

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
TTM Result
Revenue	3,373,166	2,068,957	1,946,078	1,997,953	2,524,438	1,776,364	1,840,182	10.62%
YoY %	63.04%	6.31%	-2.60%	-20.86%	42.11%	-3.47%	-	-
Horiz. %	183.31%	112.43%	105.75%	108.57%	137.18%	96.53%	100.00%	-
PBT	397,103	186,608	92,422	206,180	338,320	156,203	217,199	10.57%
YoY %	112.80%	101.91%	-55.17%	-39.06%	116.59%	-28.08%	-	-
Horiz. %	182.83%	85.92%	42.55%	94.93%	155.76%	71.92%	100.00%	-
Tax	-96,650	-42,754	-24,677	-44,529	-72,326	-37,594	-53,609	10.31%
YoY %	-126.06%	-73.25%	44.58%	38.43%	-92.39%	29.87%	-	-
Horiz. %	180.29%	79.75%	46.03%	83.06%	134.91%	70.13%	100.00%	-
NP	300,453	143,854	67,745	161,651	265,994	118,609	163,590	10.65%
YoY %	108.86%	112.35%	-58.09%	-39.23%	124.26%	-27.50%	-	-
Horiz. %	183.66%	87.94%	41.41%	98.81%	162.60%	72.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	281,824	143,844	69,576	158,110	262,395	105,091	148,461	11.26%
YoY %	95.92%	106.74%	-56.00%	-39.74%	149.68%	-29.21%	-	-
Horiz. %	189.83%	96.89%	46.86%	106.50%	176.74%	70.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.34%	22.91%	26.70%	21.60%	21.38%	24.07%	24.68%	-
YoY %	6.24%	-14.19%	23.61%	1.03%	-11.18%	-2.47%	-	-
Horiz. %	98.62%	92.83%	108.18%	87.52%	86.63%	97.53%	100.00%	-
Total Cost	3,072,713	1,925,103	1,878,333	1,836,302	2,258,444	1,657,755	1,676,592	10.61%
YoY %	59.61%	2.49%	2.29%	-18.69%	36.24%	-1.12%	-	-
Horiz. %	183.27%	114.82%	112.03%	109.53%	134.70%	98.88%	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	180,174	87,121	37,758	208,259	182,519	98,539	211,876	-2.66%
YoY %	106.81%	130.74%	-81.87%	14.10%	85.23%	-53.49%	-	-
Horiz. %	85.04%	41.12%	17.82%	98.29%	86.14%	46.51%	100.00%	-
Div Payout %	63.93%	60.57%	54.27%	131.72%	69.56%	93.77%	142.72%	-
YoY %	5.55%	11.61%	-58.80%	89.36%	-25.82%	-34.30%	-	-
Horiz. %	44.79%	42.44%	38.03%	92.29%	48.74%	65.70%	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	8.91%	6.95%	3.48%	8.09%	10.54%	6.68%	8.89%	-
YoY %	28.20%	99.71%	-56.98%	-23.24%	57.78%	-24.86%	-	-
Horiz. %	100.22%	78.18%	39.15%	91.00%	118.56%	75.14%	100.00%	-
ROE	39.86%	24.78%	13.47%	33.06%	47.20%	23.57%	32.58%	-
YoY %	60.86%	83.96%	-59.26%	-29.96%	100.25%	-27.66%	-	-
Horiz. %	122.34%	76.06%	41.34%	101.47%	144.87%	72.34%	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	289.96	178.04	167.56	172.03	217.51	153.81	160.53	10.35%
YoY %	62.86%	6.25%	-2.60%	-20.91%	41.41%	-4.19%	-	-
Horiz. %	180.63%	110.91%	104.38%	107.16%	135.49%	95.81%	100.00%	-
EPS	24.23	12.38	5.99	13.61	22.61	9.10	12.95	11.00%
YoY %	95.72%	106.68%	-55.99%	-39.81%	148.46%	-29.73%	-	-
Horiz. %	187.10%	95.60%	46.25%	105.10%	174.59%	70.27%	100.00%	-
DPS	15.50	7.50	3.25	17.95	15.75	8.55	18.50	-2.90%
YoY %	106.67%	130.77%	-81.89%	13.97%	84.21%	-53.78%	-	-
Horiz. %	83.78%	40.54%	17.57%	97.03%	85.14%	46.22%	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	287.77	176.51	166.02	170.45	215.36	151.54	156.99	10.62%
YoY %	63.03%	6.32%	-2.60%	-20.85%	42.11%	-3.47%	-	-
Horiz. %	183.30%	112.43%	105.75%	108.57%	137.18%	96.53%	100.00%	-
EPS	24.04	12.27	5.94	13.49	22.39	8.97	12.67	11.25%
YoY %	95.93%	106.57%	-55.97%	-39.75%	149.61%	-29.20%	-	-
Horiz. %	189.74%	96.84%	46.88%	106.47%	176.72%	70.80%	100.00%	-
DPS	15.37	7.43	3.22	17.77	15.57	8.41	18.08	-2.66%
YoY %	106.86%	130.75%	-81.88%	14.13%	85.14%	-53.48%	-	-
Horiz. %	85.01%	41.10%	17.81%	98.29%	86.12%	46.52%	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	0.75	0.93	0.81	1.08	1.01	1.46	1.31	-8.87%
YoY %	-19.35%	14.81%	-25.00%	6.93%	-30.82%	11.45%	-	-
Horiz. %	57.25%	70.99%	61.83%	82.44%	77.10%	111.45%	100.00%	-
P/EPS	8.96	13.33	22.70	13.59	9.69	24.62	16.22	-9.41%
YoY %	-32.78%	-41.28%	67.03%	40.25%	-60.64%	51.79%	-	-
Horiz. %	55.24%	82.18%	139.95%	83.79%	59.74%	151.79%	100.00%	-
EY	11.16	7.50	4.40	7.36	10.32	4.06	6.17	10.37%
YoY %	48.80%	70.45%	-40.22%	-28.68%	154.19%	-34.20%	-	-
Horiz. %	180.88%	121.56%	71.31%	119.29%	167.26%	65.80%	100.00%	-
DY	7.14	4.55	2.39	9.70	7.19	3.82	8.81	-3.44%
YoY %	56.92%	90.38%	-75.36%	34.91%	88.22%	-56.64%	-	-
Horiz. %	81.04%	51.65%	27.13%	110.10%	81.61%	43.36%	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	0.73	0.98	0.81	0.86	1.03	1.31	1.27	-8.81%
YoY %	-25.51%	20.99%	-5.81%	-16.50%	-21.37%	3.15%	-	-
Horiz. %	57.48%	77.17%	63.78%	67.72%	81.10%	103.15%	100.00%	-
P/EPS	8.75	14.06	22.54	10.87	9.91	22.20	15.75	-9.32%
YoY %	-37.77%	-37.62%	107.36%	9.69%	-55.36%	40.95%	-	-
Horiz. %	55.56%	89.27%	143.11%	69.02%	62.92%	140.95%	100.00%	-
EY	11.43	7.11	4.44	9.20	10.09	4.50	6.35	10.28%
YoY %	60.76%	60.14%	-51.74%	-8.82%	124.22%	-29.13%	-	-
Horiz. %	180.00%	111.97%	69.92%	144.88%	158.90%	70.87%	100.00%	-
DY	7.31	4.31	2.41	12.13	7.03	4.23	9.07	-3.53%
YoY %	69.61%	78.84%	-80.13%	72.55%	66.19%	-53.36%	-	-
Horiz. %	80.60%	47.52%	26.57%	133.74%	77.51%	46.64%	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