Highlights

[BAUTO] QoQ Quarter Result on 2020-07-31 [#1]

Stock [BAUTO]: BERMAZ AUTO BHD
Announcement Date 10-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2021
Quarter 31-Jul-2020  [#1]
Profit Trend QoQ -     275.97%    YoY -     -81.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 448,894 299,360 467,463 457,169 535,044 538,277 778,130 -30.72%
  QoQ % 49.95% -35.96% 2.25% -14.55% -0.60% -30.82% -
  Horiz. % 57.69% 38.47% 60.08% 58.75% 68.76% 69.18% 100.00%
PBT 13,115 3,199 34,347 29,188 65,037 77,608 102,821 -74.69%
  QoQ % 309.97% -90.69% 17.68% -55.12% -16.20% -24.52% -
  Horiz. % 12.76% 3.11% 33.40% 28.39% 63.25% 75.48% 100.00%
Tax -4,528 -1,143 -5,965 -7,580 -13,564 -17,420 -21,199 -64.30%
  QoQ % -296.15% 80.84% 21.31% 44.12% 22.14% 17.83% -
  Horiz. % 21.36% 5.39% 28.14% 35.76% 63.98% 82.17% 100.00%
NP 8,587 2,056 28,382 21,608 51,473 60,188 81,622 -77.75%
  QoQ % 317.66% -92.76% 31.35% -58.02% -14.48% -26.26% -
  Horiz. % 10.52% 2.52% 34.77% 26.47% 63.06% 73.74% 100.00%
NP to SH 9,245 2,459 27,150 20,388 50,515 60,057 81,013 -76.50%
  QoQ % 275.97% -90.94% 33.17% -59.64% -15.89% -25.87% -
  Horiz. % 11.41% 3.04% 33.51% 25.17% 62.35% 74.13% 100.00%
Tax Rate 34.53 % 35.73 % 17.37 % 25.97 % 20.86 % 22.45 % 20.62 % 41.06%
  QoQ % -3.36% 105.70% -33.12% 24.50% -7.08% 8.87% -
  Horiz. % 167.46% 173.28% 84.24% 125.95% 101.16% 108.87% 100.00%
Total Cost 440,307 297,304 439,081 435,561 483,571 478,089 696,508 -26.36%
  QoQ % 48.10% -32.29% 0.81% -9.93% 1.15% -31.36% -
  Horiz. % 63.22% 42.68% 63.04% 62.53% 69.43% 68.64% 100.00%
Net Worth 480,910 469,636 478,277 482,361 498,647 566,378 555,926 -9.22%
  QoQ % 2.40% -1.81% -0.85% -3.27% -11.96% 1.88% -
  Horiz. % 86.51% 84.48% 86.03% 86.77% 89.70% 101.88% 100.00%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 5,810 - 16,840 31,856 37,723 121,839 52,226 -76.90%
  QoQ % 0.00% 0.00% -47.14% -15.55% -69.04% 133.29% -
  Horiz. % 11.13% 0.00% 32.25% 61.00% 72.23% 233.29% 100.00%
Div Payout % 62.85 % - % 62.03 % 156.25 % 74.68 % 202.87 % 64.47 % -1.68%
  QoQ % 0.00% 0.00% -60.30% 109.23% -63.19% 214.67% -
  Horiz. % 97.49% 0.00% 96.22% 242.36% 115.84% 314.67% 100.00%
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 480,910 469,636 478,277 482,361 498,647 566,378 555,926 -9.22%
  QoQ % 2.40% -1.81% -0.85% -3.27% -11.96% 1.88% -
  Horiz. % 86.51% 84.48% 86.03% 86.77% 89.70% 101.88% 100.00%
NOSH 1,162,180 1,162,180 1,161,431 1,158,409 1,160,725 1,160,373 1,160,599 0.09%
  QoQ % 0.00% 0.06% 0.26% -0.20% 0.03% -0.02% -
  Horiz. % 100.14% 100.14% 100.07% 99.81% 100.01% 99.98% 100.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 1.91 % 0.69 % 6.07 % 4.73 % 9.62 % 11.18 % 10.49 % -67.91%
  QoQ % 176.81% -88.63% 28.33% -50.83% -13.95% 6.58% -
  Horiz. % 18.21% 6.58% 57.86% 45.09% 91.71% 106.58% 100.00%
ROE 1.92 % 0.52 % 5.68 % 4.23 % 10.13 % 10.60 % 14.57 % -74.14%
  QoQ % 269.23% -90.85% 34.28% -58.24% -4.43% -27.25% -
  Horiz. % 13.18% 3.57% 38.98% 29.03% 69.53% 72.75% 100.00%
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 38.63 25.76 40.25 39.47 46.10 46.39 67.05 -30.78%
  QoQ % 49.96% -36.00% 1.98% -14.38% -0.63% -30.81% -
  Horiz. % 57.61% 38.42% 60.03% 58.87% 68.75% 69.19% 100.00%
EPS 0.80 0.21 2.34 1.76 4.35 5.18 6.99 -76.46%
  QoQ % 280.95% -91.03% 32.95% -59.54% -16.02% -25.89% -
  Horiz. % 11.44% 3.00% 33.48% 25.18% 62.23% 74.11% 100.00%
DPS 0.50 0.00 1.45 2.75 3.25 10.50 4.50 -76.92%
  QoQ % 0.00% 0.00% -47.27% -15.38% -69.05% 133.33% -
  Horiz. % 11.11% 0.00% 32.22% 61.11% 72.22% 233.33% 100.00%
NAPS 0.4138 0.4041 0.4118 0.4164 0.4296 0.4881 0.4790 -9.30%
  QoQ % 2.40% -1.87% -1.10% -3.07% -11.99% 1.90% -
  Horiz. % 86.39% 84.36% 85.97% 86.93% 89.69% 101.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,163,549
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 38.58 25.73 40.18 39.29 45.98 46.26 66.88 -30.73%
  QoQ % 49.94% -35.96% 2.27% -14.55% -0.61% -30.83% -
  Horiz. % 57.69% 38.47% 60.08% 58.75% 68.75% 69.17% 100.00%
EPS 0.79 0.21 2.33 1.75 4.34 5.16 6.96 -76.59%
  QoQ % 276.19% -90.99% 33.14% -59.68% -15.89% -25.86% -
  Horiz. % 11.35% 3.02% 33.48% 25.14% 62.36% 74.14% 100.00%
DPS 0.50 0.00 1.45 2.74 3.24 10.47 4.49 -76.88%
  QoQ % 0.00% 0.00% -47.08% -15.43% -69.05% 133.18% -
  Horiz. % 11.14% 0.00% 32.29% 61.02% 72.16% 233.18% 100.00%
NAPS 0.4133 0.4036 0.4111 0.4146 0.4286 0.4868 0.4778 -9.22%
  QoQ % 2.40% -1.82% -0.84% -3.27% -11.96% 1.88% -
  Horiz. % 86.50% 84.47% 86.04% 86.77% 89.70% 101.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 1.4100 1.3600 1.8500 2.2800 2.5500 2.4000 2.1900 -
P/RPS 3.65 5.28 4.60 5.78 5.53 5.17 3.27 7.61%
  QoQ % -30.87% 14.78% -20.42% 4.52% 6.96% 58.10% -
  Horiz. % 111.62% 161.47% 140.67% 176.76% 169.11% 158.10% 100.00%
P/EPS 177.25 642.77 79.14 129.55 58.59 46.37 31.37 217.57%
  QoQ % -72.42% 712.19% -38.91% 121.11% 26.35% 47.82% -
  Horiz. % 565.03% 2,049.00% 252.28% 412.97% 186.77% 147.82% 100.00%
EY 0.56 0.16 1.26 0.77 1.71 2.16 3.19 -68.68%
  QoQ % 250.00% -87.30% 63.64% -54.97% -20.83% -32.29% -
  Horiz. % 17.55% 5.02% 39.50% 24.14% 53.61% 67.71% 100.00%
DY 0.35 0.00 0.78 1.21 1.27 4.37 2.05 -69.26%
  QoQ % 0.00% 0.00% -35.54% -4.72% -70.94% 113.17% -
  Horiz. % 17.07% 0.00% 38.05% 59.02% 61.95% 213.17% 100.00%
P/NAPS 3.41 3.37 4.49 5.48 5.94 4.92 4.57 -17.75%
  QoQ % 1.19% -24.94% -18.07% -7.74% 20.73% 7.66% -
  Horiz. % 74.62% 73.74% 98.25% 119.91% 129.98% 107.66% 100.00%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 10/09/20 11/06/20 16/03/20 10/12/19 13/09/19 12/06/19 13/03/19 -
Price 1.4100 1.6200 1.4800 2.1500 2.3900 2.4000 2.2400 -
P/RPS 3.65 6.29 3.68 5.45 5.18 5.17 3.34 6.10%
  QoQ % -41.97% 70.92% -32.48% 5.21% 0.19% 54.79% -
  Horiz. % 109.28% 188.32% 110.18% 163.17% 155.09% 154.79% 100.00%
P/EPS 177.25 765.65 63.31 122.16 54.92 46.37 32.09 212.80%
  QoQ % -76.85% 1,109.37% -48.17% 122.43% 18.44% 44.50% -
  Horiz. % 552.35% 2,385.95% 197.29% 380.68% 171.14% 144.50% 100.00%
EY 0.56 0.13 1.58 0.82 1.82 2.16 3.12 -68.21%
  QoQ % 330.77% -91.77% 92.68% -54.95% -15.74% -30.77% -
  Horiz. % 17.95% 4.17% 50.64% 26.28% 58.33% 69.23% 100.00%
DY 0.35 0.00 0.98 1.28 1.36 4.37 2.01 -68.85%
  QoQ % 0.00% 0.00% -23.44% -5.88% -68.88% 117.41% -
  Horiz. % 17.41% 0.00% 48.76% 63.68% 67.66% 217.41% 100.00%
P/NAPS 3.41 4.01 3.59 5.16 5.56 4.92 4.68 -19.04%
  QoQ % -14.96% 11.70% -30.43% -7.19% 13.01% 5.13% -
  Horiz. % 72.86% 85.68% 76.71% 110.26% 118.80% 105.13% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS