Highlights

[BAUTO] YoY 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?  YoY % Horiz. %

Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 448,894 535,044 485,396 391,228 493,616 512,545 507,951 -2.04%
  YoY % -16.10% 10.23% 24.07% -20.74% -3.69% 0.90% -
  Horiz. % 88.37% 105.33% 95.56% 77.02% 97.18% 100.90% 100.00%
PBT 13,115 65,037 67,244 31,723 58,573 73,539 76,468 -25.44%
  YoY % -79.83% -3.28% 111.97% -45.84% -20.35% -3.83% -
  Horiz. % 17.15% 85.05% 87.94% 41.49% 76.60% 96.17% 100.00%
Tax -4,528 -13,564 -15,651 -8,565 -14,324 -18,509 -19,071 -21.29%
  YoY % 66.62% 13.33% -82.73% 40.21% 22.61% 2.95% -
  Horiz. % 23.74% 71.12% 82.07% 44.91% 75.11% 97.05% 100.00%
NP 8,587 51,473 51,593 23,158 44,249 55,030 57,397 -27.12%
  YoY % -83.32% -0.23% 122.79% -47.66% -19.59% -4.12% -
  Horiz. % 14.96% 89.68% 89.89% 40.35% 77.09% 95.88% 100.00%
NP to SH 9,245 50,515 50,278 20,207 41,111 52,203 56,101 -25.94%
  YoY % -81.70% 0.47% 148.81% -50.85% -21.25% -6.95% -
  Horiz. % 16.48% 90.04% 89.62% 36.02% 73.28% 93.05% 100.00%
Tax Rate 34.53 % 20.86 % 23.27 % 27.00 % 24.45 % 25.17 % 24.94 % 5.57%
  YoY % 65.53% -10.36% -13.81% 10.43% -2.86% 0.92% -
  Horiz. % 138.45% 83.64% 93.30% 108.26% 98.04% 100.92% 100.00%
Total Cost 440,307 483,571 433,803 368,070 449,367 457,515 450,554 -0.38%
  YoY % -8.95% 11.47% 17.86% -18.09% -1.78% 1.54% -
  Horiz. % 97.73% 107.33% 96.28% 81.69% 99.74% 101.54% 100.00%
Net Worth 480,910 498,647 474,137 427,002 457,030 460,936 374,383 4.26%
  YoY % -3.56% 5.17% 11.04% -6.57% -0.85% 23.12% -
  Horiz. % 128.45% 133.19% 126.64% 114.05% 122.08% 123.12% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 5,810 37,723 29,017 17,320 34,354 25,645 16,144 -15.65%
  YoY % -84.60% 30.01% 67.53% -49.58% 33.96% 58.85% -
  Horiz. % 35.99% 233.67% 179.74% 107.29% 212.80% 158.85% 100.00%
Div Payout % 62.85 % 74.68 % 57.71 % 85.71 % 83.57 % 49.13 % 28.78 % 13.89%
  YoY % -15.84% 29.41% -32.67% 2.56% 70.10% 70.71% -
  Horiz. % 218.38% 259.49% 200.52% 297.81% 290.38% 170.71% 100.00%
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 480,910 498,647 474,137 427,002 457,030 460,936 374,383 4.26%
  YoY % -3.56% 5.17% 11.04% -6.57% -0.85% 23.12% -
  Horiz. % 128.45% 133.19% 126.64% 114.05% 122.08% 123.12% 100.00%
NOSH 1,162,180 1,160,725 1,160,680 1,154,685 1,145,153 1,139,803 807,208 6.26%
  YoY % 0.13% 0.00% 0.52% 0.83% 0.47% 41.20% -
  Horiz. % 143.98% 143.79% 143.79% 143.05% 141.87% 141.20% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 1.91 % 9.62 % 10.63 % 5.92 % 8.96 % 10.74 % 11.30 % -25.62%
  YoY % -80.15% -9.50% 79.56% -33.93% -16.57% -4.96% -
  Horiz. % 16.90% 85.13% 94.07% 52.39% 79.29% 95.04% 100.00%
ROE 1.92 % 10.13 % 10.60 % 4.73 % 9.00 % 11.33 % 14.98 % -28.97%
  YoY % -81.05% -4.43% 124.10% -47.44% -20.56% -24.37% -
  Horiz. % 12.82% 67.62% 70.76% 31.58% 60.08% 75.63% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 38.63 46.10 41.82 33.88 43.10 44.97 62.93 -7.80%
  YoY % -16.20% 10.23% 23.44% -21.39% -4.16% -28.54% -
  Horiz. % 61.39% 73.26% 66.45% 53.84% 68.49% 71.46% 100.00%
EPS 0.80 4.35 4.33 1.75 3.59 4.58 6.95 -30.23%
  YoY % -81.61% 0.46% 147.43% -51.25% -21.62% -34.10% -
  Horiz. % 11.51% 62.59% 62.30% 25.18% 51.65% 65.90% 100.00%
DPS 0.50 3.25 2.50 1.50 3.00 2.25 2.00 -20.61%
  YoY % -84.62% 30.00% 66.67% -50.00% 33.33% 12.50% -
  Horiz. % 25.00% 162.50% 125.00% 75.00% 150.00% 112.50% 100.00%
NAPS 0.4138 0.4296 0.4085 0.3698 0.3991 0.4044 0.4638 -1.88%
  YoY % -3.68% 5.17% 10.47% -7.34% -1.31% -12.81% -
  Horiz. % 89.22% 92.63% 88.08% 79.73% 86.05% 87.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,163,549
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 38.58 45.98 41.72 33.62 42.42 44.05 43.66 -2.04%
  YoY % -16.09% 10.21% 24.09% -20.74% -3.70% 0.89% -
  Horiz. % 88.36% 105.31% 95.56% 77.00% 97.16% 100.89% 100.00%
EPS 0.79 4.34 4.32 1.74 3.53 4.49 4.82 -26.00%
  YoY % -81.80% 0.46% 148.28% -50.71% -21.38% -6.85% -
  Horiz. % 16.39% 90.04% 89.63% 36.10% 73.24% 93.15% 100.00%
DPS 0.50 3.24 2.49 1.49 2.95 2.20 1.39 -15.65%
  YoY % -84.57% 30.12% 67.11% -49.49% 34.09% 58.27% -
  Horiz. % 35.97% 233.09% 179.14% 107.19% 212.23% 158.27% 100.00%
NAPS 0.4133 0.4286 0.4075 0.3670 0.3928 0.3961 0.3218 4.25%
  YoY % -3.57% 5.18% 11.04% -6.57% -0.83% 23.09% -
  Horiz. % 128.43% 133.19% 126.63% 114.05% 122.06% 123.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 1.4100 2.5500 2.1800 1.9600 2.3400 2.6000 2.5800 -
P/RPS 3.65 5.53 5.21 5.78 5.43 5.78 4.10 -1.92%
  YoY % -34.00% 6.14% -9.86% 6.45% -6.06% 40.98% -
  Horiz. % 89.02% 134.88% 127.07% 140.98% 132.44% 140.98% 100.00%
P/EPS 177.25 58.59 50.33 112.00 65.18 56.77 37.12 29.74%
  YoY % 202.53% 16.41% -55.06% 71.83% 14.81% 52.94% -
  Horiz. % 477.51% 157.84% 135.59% 301.72% 175.59% 152.94% 100.00%
EY 0.56 1.71 1.99 0.89 1.53 1.76 2.69 -23.00%
  YoY % -67.25% -14.07% 123.60% -41.83% -13.07% -34.57% -
  Horiz. % 20.82% 63.57% 73.98% 33.09% 56.88% 65.43% 100.00%
DY 0.35 1.27 1.15 0.77 1.28 0.87 0.78 -12.49%
  YoY % -72.44% 10.43% 49.35% -39.84% 47.13% 11.54% -
  Horiz. % 44.87% 162.82% 147.44% 98.72% 164.10% 111.54% 100.00%
P/NAPS 3.41 5.94 5.34 5.30 5.86 6.43 5.56 -7.82%
  YoY % -42.59% 11.24% 0.75% -9.56% -8.86% 15.65% -
  Horiz. % 61.33% 106.83% 96.04% 95.32% 105.40% 115.65% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 10/09/20 13/09/19 13/09/18 11/09/17 08/09/16 10/09/15 08/09/14 -
Price 1.4100 2.3900 2.0700 2.1400 2.2500 2.1300 2.9000 -
P/RPS 3.65 5.18 4.95 6.32 5.22 4.74 4.61 -3.81%
  YoY % -29.54% 4.65% -21.68% 21.07% 10.13% 2.82% -
  Horiz. % 79.18% 112.36% 107.38% 137.09% 113.23% 102.82% 100.00%
P/EPS 177.25 54.92 47.79 122.29 62.67 46.51 41.73 27.23%
  YoY % 222.74% 14.92% -60.92% 95.13% 34.75% 11.45% -
  Horiz. % 424.75% 131.61% 114.52% 293.05% 150.18% 111.45% 100.00%
EY 0.56 1.82 2.09 0.82 1.60 2.15 2.40 -21.52%
  YoY % -69.23% -12.92% 154.88% -48.75% -25.58% -10.42% -
  Horiz. % 23.33% 75.83% 87.08% 34.17% 66.67% 89.58% 100.00%
DY 0.35 1.36 1.21 0.70 1.33 1.06 0.69 -10.69%
  YoY % -74.26% 12.40% 72.86% -47.37% 25.47% 53.62% -
  Horiz. % 50.72% 197.10% 175.36% 101.45% 192.75% 153.62% 100.00%
P/NAPS 3.41 5.56 5.07 5.79 5.64 5.27 6.25 -9.60%
  YoY % -38.67% 9.66% -12.44% 2.66% 7.02% -15.68% -
  Horiz. % 54.56% 88.96% 81.12% 92.64% 90.24% 84.32% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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