Bermaz Auto Berhad (KLSE:BAUTO)
Malaysia
· Delayed Price · Currency is MYR 1.110
-0.060 (-5.13%)
At close: Mar 28, 2025
Bermaz Auto Berhad Income Statement
Financials in millions MYR. Fiscal year is May - April.
Millions MYR. Fiscal year is May - Apr.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Jan '25 Jan 31, 2025 | Apr '24 Apr 30, 2024 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 | Apr '21 Apr 30, 2021 | Apr '20 Apr 30, 2020 | 2019 - 2015 |
| Revenue | 3,013 | 3,911 | 3,541 | 2,324 | 2,288 | 1,755 | Upgrade
|
| Revenue Growth (YoY) | -25.73% | 10.46% | 52.37% | 1.56% | 30.34% | -30.34% | Upgrade
|
| Cost of Revenue | 3,252 | 3,252 | 2,957 | 1,949 | 1,993 | 1,501 | Upgrade
|
| Gross Profit | -238.35 | 659.27 | 583.51 | 374.51 | 294.5 | 254.78 | Upgrade
|
| Selling, General & Admin | 303.83 | 303.83 | 247.59 | 204.61 | 174.64 | 174.46 | Upgrade
|
| Operating Expenses | -445.68 | 303.83 | 247.59 | 204.61 | 174.64 | 174.46 | Upgrade
|
| Operating Income | 207.33 | 355.44 | 335.92 | 169.91 | 119.85 | 80.32 | Upgrade
|
| Interest Expense | -10.33 | -7.21 | -9.02 | -10.5 | -12.63 | -6.47 | Upgrade
|
| Interest & Investment Income | 8.99 | 10.47 | 12.72 | 6.63 | 5.42 | 3.78 | Upgrade
|
| Earnings From Equity Investments | 28.52 | 44.59 | 41.08 | 18.05 | 20.52 | 26.55 | Upgrade
|
| Other Non Operating Income (Expenses) | 80.23 | 80.38 | 42.6 | 33.56 | 35.8 | 27.81 | Upgrade
|
| Pretax Income | 314.75 | 483.66 | 423.3 | 217.65 | 168.95 | 131.98 | Upgrade
|
| Income Tax Expense | 76.31 | 111.4 | 93.98 | 59.69 | 39.97 | 27.92 | Upgrade
|
| Earnings From Continuing Operations | 238.43 | 372.26 | 329.32 | 157.96 | 128.98 | 104.06 | Upgrade
|
| Minority Interest in Earnings | -18.96 | -26.68 | -23.48 | -2.85 | 4.86 | -3.22 | Upgrade
|
| Net Income | 219.47 | 345.58 | 305.84 | 155.11 | 133.84 | 100.84 | Upgrade
|
| Net Income to Common | 219.47 | 345.58 | 305.84 | 155.11 | 133.84 | 100.84 | Upgrade
|
| Net Income Growth | -39.63% | 12.99% | 97.17% | 15.89% | 32.73% | -61.81% | Upgrade
|
| Shares Outstanding (Basic) | 1,168 | 1,167 | 1,163 | 1,162 | 1,162 | 1,162 | Upgrade
|
| Shares Outstanding (Diluted) | 1,179 | 1,174 | 1,165 | 1,164 | 1,165 | 1,165 | Upgrade
|
| Shares Change (YoY) | 1.02% | 0.74% | 0.09% | -0.06% | -0.02% | -0.12% | Upgrade
|
| EPS (Basic) | 0.19 | 0.30 | 0.26 | 0.13 | 0.12 | 0.09 | Upgrade
|
| EPS (Diluted) | 0.19 | 0.29 | 0.26 | 0.13 | 0.11 | 0.09 | Upgrade
|
| EPS Growth | -40.28% | 12.15% | 96.92% | 16.01% | 32.68% | -61.75% | Upgrade
|
| Free Cash Flow | 127.19 | 187.94 | 102.66 | 280.92 | 451.42 | -162.51 | Upgrade
|
| Free Cash Flow Per Share | 0.11 | 0.16 | 0.09 | 0.24 | 0.39 | -0.14 | Upgrade
|
| Dividend Per Share | 0.130 | 0.190 | 0.145 | 0.063 | 0.048 | 0.074 | Upgrade
|
| Dividend Growth | -26.76% | 31.03% | 132.00% | 31.58% | -36.24% | -47.72% | Upgrade
|
| Gross Margin | -7.91% | 16.86% | 16.48% | 16.12% | 12.87% | 14.51% | Upgrade
|
| Operating Margin | 6.88% | 9.09% | 9.49% | 7.31% | 5.24% | 4.58% | Upgrade
|
| Profit Margin | 7.28% | 8.84% | 8.64% | 6.68% | 5.85% | 5.75% | Upgrade
|
| Free Cash Flow Margin | 4.22% | 4.81% | 2.90% | 12.09% | 19.73% | -9.26% | Upgrade
|
| EBITDA | 217.78 | 364.78 | 344.14 | 175.69 | 124.76 | 84.68 | Upgrade
|
| EBITDA Margin | 7.23% | 9.33% | 9.72% | 7.56% | 5.45% | 4.82% | Upgrade
|
| D&A For EBITDA | 10.45 | 9.35 | 8.22 | 5.79 | 4.91 | 4.37 | Upgrade
|
| EBIT | 207.33 | 355.44 | 335.92 | 169.91 | 119.85 | 80.32 | Upgrade
|
| EBIT Margin | 6.88% | 9.09% | 9.49% | 7.31% | 5.24% | 4.58% | Upgrade
|
| Effective Tax Rate | 24.25% | 23.03% | 22.20% | 27.43% | 23.66% | 21.15% | Upgrade
|
Updated Mar 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.