BERMAZ AUTO BERHAD

KLSE (MYR): BAUTO (5248)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

2.03

Today's Change

-0.03 (1.46%)

Day's Change

2.01 - 2.07

Trading Volume

4,923,600

Financial

Show?
Last 10 FY Result
AQR T4Q 30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 3,384,720 3,687,161 3,930,259 3,548,204 2,325,121 2,287,915 1,759,036 2,492,121 1,992,926 1,659,502 2,095,391 1,830,443 8.85%
PBT 391,076 446,242 489,140 421,204 218,570 172,693 131,771 342,257 197,234 176,570 278,257 298,971 5.61%
Tax -89,564 -101,035 -111,410 -93,982 -59,741 -41,134 -28,252 -74,235 -46,116 -43,110 -67,897 -79,486 3.81%
NP 301,512 345,207 377,730 327,222 158,829 131,559 103,519 268,022 151,118 133,460 210,360 219,485 6.21%
-
NP to SH 280,868 321,040 351,042 303,742 155,721 133,944 100,512 265,265 140,067 119,054 197,629 212,374 5.73%
-
Tax Rate 22.90% 22.64% 22.78% 22.31% 27.33% 23.82% 21.44% 21.69% 23.38% 24.42% 24.40% 26.59% -
Total Cost 3,083,208 3,341,954 3,552,529 3,220,982 2,166,292 2,156,356 1,655,517 2,224,099 1,841,808 1,526,042 1,885,031 1,610,958 9.17%
-
Net Worth 747,326 747,326 821,172 761,919 634,319 567,125 469,636 566,378 474,896 443,266 529,439 336,719 10.40%
Dividend
AQR T4Q 30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 163,528 285,944 303,575 256,460 101,691 75,492 86,582 246,579 120,080 133,749 192,876 118,232 11.03%
Div Payout % 58.22% 89.07% 86.48% 84.43% 65.30% 56.36% 86.14% 92.96% 85.73% 112.34% 97.60% 55.67% -
Equity
AQR T4Q 30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 747,326 747,326 821,172 761,919 634,319 567,125 469,636 566,378 474,896 443,266 529,439 336,719 10.40%
NOSH 1,172,150 1,172,150 1,170,933 1,168,316 1,163,959 1,163,927 1,163,549 1,163,153 1,161,425 1,148,061 1,141,279 809,812 4.17%
Ratio Analysis
AQR T4Q 30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 8.91% 9.36% 9.61% 9.22% 6.83% 5.75% 5.88% 10.75% 7.58% 8.04% 10.04% 11.99% -
ROE 37.58% 42.96% 42.75% 39.87% 24.55% 23.62% 21.40% 46.84% 29.49% 26.86% 37.33% 63.07% -
Per Share
AQR T4Q 30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 289.77 315.66 336.61 304.38 200.06 196.99 151.36 214.77 172.60 144.55 183.60 226.03 4.52%
EPS 24.04 27.48 30.08 26.11 13.40 11.53 8.65 22.86 12.13 10.37 17.32 18.74 5.39%
DPS 14.00 24.50 26.00 22.00 8.75 6.50 7.45 21.25 10.40 11.65 16.90 14.60 6.61%
NAPS 0.6398 0.6398 0.7033 0.6536 0.5458 0.4883 0.4041 0.4881 0.4113 0.3861 0.4639 0.4158 6.00%
Adjusted Per Share Value based on latest NOSH - 1,172,150
AQR T4Q 30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 288.76 314.56 335.30 302.70 198.36 195.19 150.07 212.61 170.02 141.57 178.76 156.16 8.85%
EPS 23.96 27.39 29.95 25.91 13.28 11.43 8.57 22.63 11.95 10.16 16.86 18.12 5.73%
DPS 13.95 24.39 25.90 21.88 8.68 6.44 7.39 21.04 10.24 11.41 16.45 10.09 11.03%
NAPS 0.6376 0.6376 0.7006 0.65 0.5411 0.4838 0.4007 0.4832 0.4051 0.3782 0.4517 0.2873 10.40%
Price Multiplier on Financial Quarter End Date
AQR T4Q 30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 31/07/24 31/07/24 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 2.43 2.43 2.31 2.31 1.77 1.48 1.36 2.40 2.22 2.15 2.20 4.04 -
P/RPS 0.84 0.77 0.69 0.76 0.88 0.75 0.90 1.12 1.29 1.49 1.20 1.79 -10.04%
P/EPS 10.11 8.84 7.68 8.87 13.21 12.83 15.73 10.50 18.30 20.73 12.70 15.41 -7.43%
EY 9.90 11.31 13.02 11.28 7.57 7.79 6.36 9.53 5.46 4.82 7.87 6.49 8.03%
DY 5.76 10.08 11.26 9.52 4.94 4.39 5.48 8.85 4.68 5.42 7.68 3.61 13.45%
P/NAPS 3.80 3.80 3.28 3.53 3.24 3.03 3.37 4.92 5.40 5.57 4.74 9.72 -11.36%
Price Multiplier on Announcement Date
AQR T4Q 30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 11/09/24 11/09/24 11/06/24 12/06/23 13/06/22 18/06/21 11/06/20 12/06/19 12/06/18 13/06/17 13/06/16 11/06/15 -
Price 2.37 2.37 2.54 2.23 1.78 1.48 1.62 2.40 2.33 2.02 2.28 3.55 -
P/RPS 0.82 0.75 0.75 0.73 0.89 0.75 1.07 1.12 1.35 1.40 1.24 1.57 -7.87%
P/EPS 9.86 8.62 8.45 8.56 13.28 12.83 18.73 10.50 19.21 19.48 13.17 13.54 -5.09%
EY 10.15 11.60 11.84 11.68 7.53 7.79 5.34 9.53 5.21 5.13 7.59 7.39 5.37%
DY 5.91 10.34 10.24 9.87 4.92 4.39 4.60 8.85 4.46 5.77 7.41 4.11 10.66%
P/NAPS 3.70 3.70 3.61 3.41 3.26 3.03 4.01 4.92 5.66 5.23 4.91 8.54 -9.11%

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
15 people like this. Showing 50 of 4,782 comments

SinGor

so high tech meh??? Saw 2025 models ( 3 models ) Really Good looking

2 weeks ago

cwc1981

Joking only mate

2 weeks ago

keithtrade

Let's see what happens this morning

2 weeks ago

cwc1981

Seems like yesterday last minute up 12 cents is just someone wanted to create some euphoria on dividend cut off day

2 weeks ago

StarOfTheBull

It is possible too some people may mistaken today is cum dividend, otherwise the drop can be more severe.
However, BAuto is a very high yield dividend stock. Government is very committed to boost uses of EV cars and speed up setting of EV charging points throughout the country.
The management should be flexibly able to shift its focus to sales of EV cars, I believe.

2 weeks ago

cwc1981

Budget everything up, this still down. Haizzz.

2 weeks ago

cwc1981

Fuel price remain. Civil servant up salary. Mazda can move forward already?

2 weeks ago

Waller

Don't have much 'candies' in Budget 2025 😕

2 weeks ago

cwc1981

Officially new low again

2 weeks ago

cwc1981

Direct dropped 6 cents. Die

2 weeks ago

iscmob

it's a market conditions by China, US election, n other factors la... tahan tahan ...

2 weeks ago

cwc1981

Ok mate

2 weeks ago

SinGor

price drop is linked directly to remove subsided RON 95---However from what i heard from politicians, only
50% are affected----Those earnings below $3000/month, Gov is going to e-wallet subsidy----For sure
many above 3000 will receive subsidy too ( politician buying votes )----most chinese will Not received any
thing but these are working people, dont roda-roda ( they lepak in office )--I think if you are using Honda Cub,
you hardly feel any pinch but instead receive more in the form of subsidy------So what industries get hit
most, Local Tourist Spots and fishing kaki like me ( have to travel 100km to fish a tilapia

1 week ago

iscmob

For Ron95 subs removal, I think it's a long term strategy to electrify EV via national cars. Foreign brands will benefit from it as there are different levels of buyers. Just my guess.

Time to average with low share price in hope that Xpeng will do good sales ...

1 week ago

cwc1981

Start sliding again

1 week ago

SinGor

hybrid Cars are using just 50% petrol ( even less in new engin design ) Japan will do everything to move
away from Chinese dominating EV---rotary engine by Madza uses less than 30% petrol based on current
model-----What we see ( i guarantee ) in 2025 onwards most Cars in Malaysia will run on 3 cylinder below
1.0L engine ( maybe just 500cc --300cc )-----1.5L engine will be dinosaur very, very soon ( my worry my car
sparts )

1 week ago

SinGor

Petrol Car will still rule Malaysia Roads----My son regretted buying a Tesla. Every other day 4 hours charging Bat.
2025 budget has NO announcement to implement Charging stations plan ( has no idea what to do bcos PM is driving Petrol Car

1 week ago

limch

First time buying today. SBB why no more any1 know?

1 week ago

limch

Budget tax for dividend behind drop lately? Tax only will happen in 2025 not 2024.

1 week ago

cwc1981

Seldom sbb. Usually big bosses, EPF and TH buy.

1 week ago

cwc1981

These 3 fellow add up around 35%

1 week ago

cwc1981

Saw many Xpeng already on the road looks good

1 week ago

cwc1981

Next year new cx5 coming and double digit model also coming. Should able to withstand low priced chinese marque

1 week ago

cwc1981

Mazda pls start your engine

1 week ago

limch

Additional Listing

Employees' Share Scheme - Options - 14,400 shares at 2.140.

1 week ago

limch

ESOS 2.14, I bought avg RM 2.133.

1 week ago

aklobi

Bought @2.11

1 week ago

cwc1981

Wondering if any philanthropist continue selling down bermaz to create new low?

1 week ago

cwc1981

Just wondering anyone still holding tickets that bought below 2.11?

1 week ago

cwc1981

Wah really sad. Slide like no tomorrow

1 week ago

StarOfTheBull

Sold. It seems someone is dumping.

1 week ago

cwc1981

Sad

1 week ago

M55555

wow.. leaking. puncture ? what is the bottom?

1 week ago

iscmob

US' market and Fed rate cut affect the whole market. I supported some BAUTO.
Hope to hear Xpeng bring good sales.

1 week ago

M55555

Look at the brighter end.. high div payment 8%+++ simpan saja la..

1 week ago

cwc1981

Very sad seeing capital lost everyday bro

1 week ago

cwc1981

Bosses eat ticket via open market and off market. Still price drop like end of the qorld

1 week ago

M55555

RHBOSK IB target price 3.05 .. I hold. Car/SUV/EV.. Vehicles are like smartphone. People like to upgrade when their currency older units giving problem , glitch and outdated. It is a lifestyle.

1 week ago

cwc1981

Seller more than buyer. Haizzz

1 week ago

M55555

i do not take too much concern of which side have more lines up/volume . Many times it went the wrong direction, that's why we are still here still punting . Still hope to have good coming in DEC.. So i will still hold

https://theedgemalaysia.com/node/729034

1 week ago

Waller

Here's the Mazda Production and Sales Results for September 2024 and for April through September 2024:
https://www.jcnnewswire.com/pressrelease/93610/3/Mazda-Production-and-Sales-Results-for-September-2024-and-for-April-through-September-2024

6 days ago

cwc1981

Good?

6 days ago

limch

2024-10-30

Insider

EMPLOYEES PROVIDENT FUND BOARD (a substantial shareholder) disposed 500,000 shares on 25-Oct-2024.

5 days ago

limch

EPF selling no good. So 2.04(recent lowest) or 2.06 yesterday is EPF selling?

5 days ago

limch

EPF selling(end Oct) due to CW expiry related? Today beginning month buy back?

4 days ago

RotiBakartelur

RHB buycall TP 3.05

4 days ago

cwc1981

Long time ago this TP. Since then drop till today

4 days ago

I_like_dividend

Special dividend bring forward to Dec? 2025 LHDN(govn) will tax 2% for individual who receive >RM 100,000 dividend a year.

4 days ago

cwc1981

Hope mazda double digit model bring good sales and margin

2 days ago

Post a Comment