[BAUTO] YoY TTM Result on 31-Jul-2020 [#1]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

10-Sep-2020

Admission Sponsor

Sponsor

Financial Year

30-Apr-2021

Quarter

31-Jul-2020 [#1]

Profit Trend

QoQ- -41.06%

YoY- -77.69%

Quarter Report

BAuto_Qtr1_31.07.2020.pdf

Latest QR

Upcoming QR

BAUTO's Result

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
TTM Result
Revenue	3,920,613	2,721,198	2,159,813	1,672,886	2,541,769	2,087,094	1,557,114	16.62%
YoY %	44.08%	25.99%	29.11%	-34.18%	21.79%	34.04%	-	-
Horiz. %	251.79%	174.76%	138.71%	107.44%	163.24%	134.04%	100.00%	-
PBT	487,305	278,659	174,055	79,849	340,050	232,755	149,720	21.72%
YoY %	74.88%	60.10%	117.98%	-76.52%	46.10%	55.46%	-	-
Horiz. %	325.48%	186.12%	116.25%	53.33%	227.12%	155.46%	100.00%	-
Tax	-108,798	-73,554	-40,743	-19,216	-72,148	-53,202	-37,351	19.49%
YoY %	-47.92%	-80.53%	-112.03%	73.37%	-35.61%	-42.44%	-	-
Horiz. %	291.29%	196.93%	109.08%	51.45%	193.16%	142.44%	100.00%	-
NP	378,507	205,105	133,312	60,633	267,902	179,553	112,369	22.42%
YoY %	84.54%	53.85%	119.87%	-77.37%	49.20%	59.79%	-	-
Horiz. %	336.84%	182.53%	118.64%	53.96%	238.41%	159.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	353,802	195,613	134,966	59,242	265,502	170,138	98,150	23.81%
YoY %	80.87%	44.94%	127.82%	-77.69%	56.05%	73.34%	-	-
Horiz. %	360.47%	199.30%	137.51%	60.36%	270.51%	173.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.33%	26.40%	23.41%	24.07%	21.22%	22.86%	24.95%	-
YoY %	-15.42%	12.77%	-2.74%	13.43%	-7.17%	-8.38%	-	-
Horiz. %	89.50%	105.81%	93.83%	96.47%	85.05%	91.62%	100.00%	-
Total Cost	3,542,106	2,516,093	2,026,501	1,612,253	2,273,867	1,907,541	1,444,745	16.11%
YoY %	40.78%	24.16%	25.69%	-29.10%	19.20%	32.03%	-	-
Horiz. %	245.17%	174.15%	140.27%	111.59%	157.39%	132.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	736,595	629,909	538,089	480,910	498,647	474,137	427,002	9.50%
YoY %	16.94%	17.06%	11.89%	-3.56%	5.17%	11.04%	-	-
Horiz. %	172.50%	147.52%	126.02%	112.62%	116.78%	111.04%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Dividend
Div	279,608	130,731	75,501	54,507	255,333	131,715	116,640	15.67%
YoY %	113.88%	73.15%	38.52%	-78.65%	93.85%	12.92%	-	-
Horiz. %	239.72%	112.08%	64.73%	46.73%	218.91%	112.92%	100.00%	-
Div Payout %	79.03%	66.83%	55.94%	92.01%	96.17%	77.42%	118.84%	-
YoY %	18.26%	19.47%	-39.20%	-4.33%	24.22%	-34.85%	-	-
Horiz. %	66.50%	56.24%	47.07%	77.42%	80.92%	65.15%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Equity
Net Worth	736,595	629,909	538,089	480,910	498,647	474,137	427,002	9.50%
YoY %	16.94%	17.06%	11.89%	-3.56%	5.17%	11.04%	-	-
Horiz. %	172.50%	147.52%	126.02%	112.62%	116.78%	111.04%	100.00%	-
NOSH	1,169,283	1,163,964	1,163,927	1,163,549	1,163,349	1,162,008	1,154,685	0.20%
YoY %	0.46%	0.00%	0.03%	0.02%	0.12%	0.63%	-	-
Horiz. %	101.26%	100.80%	100.80%	100.77%	100.75%	100.63%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Ratio Analysis
NP Margin	9.65%	7.54%	6.17%	3.62%	10.54%	8.60%	7.22%	-
YoY %	27.98%	22.20%	70.44%	-65.65%	22.56%	19.11%	-	-
Horiz. %	133.66%	104.43%	85.46%	50.14%	145.98%	119.11%	100.00%	-
ROE	48.03%	31.05%	25.08%	12.32%	53.24%	35.88%	22.99%	-
YoY %	54.69%	23.80%	103.57%	-76.86%	48.38%	56.07%	-	-
Horiz. %	208.92%	135.06%	109.09%	53.59%	231.58%	156.07%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Per Share
RPS	335.86	234.14	185.96	143.94	218.98	179.82	134.85	16.41%
YoY %	43.44%	25.91%	29.19%	-34.27%	21.78%	33.35%	-	-
Horiz. %	249.06%	173.63%	137.90%	106.74%	162.39%	133.35%	100.00%	-
EPS	30.31	16.83	11.62	5.10	22.87	14.66	8.50	23.59%
YoY %	80.10%	44.84%	127.84%	-77.70%	56.00%	72.47%	-	-
Horiz. %	356.59%	198.00%	136.71%	60.00%	269.06%	172.47%	100.00%	-
DPS	24.00	11.25	6.50	4.70	22.00	11.40	10.15	15.41%
YoY %	113.33%	73.08%	38.30%	-78.64%	92.98%	12.32%	-	-
Horiz. %	236.45%	110.84%	64.04%	46.31%	216.75%	112.32%	100.00%	-
NAPS	0.631	0.542	0.4633	0.4138	0.4296	0.4085	0.3698	9.30%
YoY %	16.42%	16.99%	11.96%	-3.68%	5.17%	10.47%	-	-
Horiz. %	170.63%	146.57%	125.28%	111.90%	116.17%	110.47%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,163,549
RPS	334.47	232.15	184.26	142.72	216.84	178.05	132.84	16.62%
YoY %	44.07%	25.99%	29.11%	-34.18%	21.79%	34.03%	-	-
Horiz. %	251.78%	174.76%	138.71%	107.44%	163.23%	134.03%	100.00%	-
EPS	30.18	16.69	11.51	5.05	22.65	14.51	8.37	23.81%
YoY %	80.83%	45.00%	127.92%	-77.70%	56.10%	73.36%	-	-
Horiz. %	360.57%	199.40%	137.51%	60.33%	270.61%	173.36%	100.00%	-
DPS	23.85	11.15	6.44	4.65	21.78	11.24	9.95	15.67%
YoY %	113.90%	73.14%	38.49%	-78.65%	93.77%	12.96%	-	-
Horiz. %	239.70%	112.06%	64.72%	46.73%	218.89%	112.96%	100.00%	-
NAPS	0.6284	0.5374	0.4591	0.4103	0.4254	0.4045	0.3643	9.50%
YoY %	16.93%	17.06%	11.89%	-3.55%	5.17%	11.03%	-	-
Horiz. %	172.50%	147.52%	126.02%	112.63%	116.77%	111.03%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/23	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	-
Price	2.05	1.77	1.51	1.41	2.55	2.18	1.96	-
P/RPS	0.61	0.76	0.81	0.98	1.16	1.21	1.45	-13.43%
YoY %	-19.74%	-6.17%	-17.35%	-15.52%	-4.13%	-16.55%	-	-
Horiz. %	42.07%	52.41%	55.86%	67.59%	80.00%	83.45%	100.00%	-
P/EPS	6.76	10.52	12.99	27.66	11.15	14.87	23.06	-18.48%
YoY %	-35.74%	-19.01%	-53.04%	148.07%	-25.02%	-35.52%	-	-
Horiz. %	29.31%	45.62%	56.33%	119.95%	48.35%	64.48%	100.00%	-
EY	14.78	9.51	7.70	3.62	8.97	6.72	4.34	22.64%
YoY %	55.42%	23.51%	112.71%	-59.64%	33.48%	54.84%	-	-
Horiz. %	340.55%	219.12%	177.42%	83.41%	206.68%	154.84%	100.00%	-
DY	11.71	6.36	4.30	3.33	8.63	5.23	5.18	14.55%
YoY %	84.12%	47.91%	29.13%	-61.41%	65.01%	0.97%	-	-
Horiz. %	226.06%	122.78%	83.01%	64.29%	166.60%	100.97%	100.00%	-
P/NAPS	3.25	3.27	3.26	3.41	5.94	5.34	5.30	-7.82%
YoY %	-0.61%	0.31%	-4.40%	-42.59%	11.24%	0.75%	-	-
Horiz. %	61.32%	61.70%	61.51%	64.34%	112.08%	100.75%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	12/09/23	12/09/22	13/09/21	10/09/20	13/09/19	13/09/18	11/09/17	-
Price	2.18	1.83	1.58	1.41	2.39	2.07	2.14	-
P/RPS	0.65	0.78	0.85	0.98	1.09	1.15	1.59	-13.84%
YoY %	-16.67%	-8.24%	-13.27%	-10.09%	-5.22%	-27.67%	-	-
Horiz. %	40.88%	49.06%	53.46%	61.64%	68.55%	72.33%	100.00%	-
P/EPS	7.19	10.87	13.60	27.66	10.45	14.12	25.18	-18.84%
YoY %	-33.85%	-20.07%	-50.83%	164.69%	-25.99%	-43.92%	-	-
Horiz. %	28.55%	43.17%	54.01%	109.85%	41.50%	56.08%	100.00%	-
EY	13.90	9.20	7.35	3.62	9.57	7.08	3.97	23.21%
YoY %	51.09%	25.17%	103.04%	-62.17%	35.17%	78.34%	-	-
Horiz. %	350.13%	231.74%	185.14%	91.18%	241.06%	178.34%	100.00%	-
DY	11.01	6.15	4.11	3.33	9.21	5.51	4.74	15.07%
YoY %	79.02%	49.64%	23.42%	-63.84%	67.15%	16.24%	-	-
Horiz. %	232.28%	129.75%	86.71%	70.25%	194.30%	116.24%	100.00%	-
P/NAPS	3.45	3.38	3.41	3.41	5.56	5.07	5.79	-8.26%
YoY %	2.07%	-0.88%	0.00%	-38.67%	9.66%	-12.44%	-	-
Horiz. %	59.59%	58.38%	58.89%	58.89%	96.03%	87.56%	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