[BAUTO] QoQ Quarter Result on 2016-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 338,683 473,171 493,616 534,712 522,580 542,406 512,545 -24.04% QoQ % -28.42% -4.14% -7.69% 2.32% -3.66% 5.83% - Horiz. % 66.08% 92.32% 96.31% 104.32% 101.96% 105.83% 100.00%
PBT 38,971 46,386 58,573 73,269 58,223 73,700 73,539 -34.39% QoQ % -15.99% -20.81% -20.06% 25.84% -21.00% 0.22% - Horiz. % 52.99% 63.08% 79.65% 99.63% 79.17% 100.22% 100.00%
Tax -10,543 -11,254 -14,324 -17,488 -14,195 -17,840 -18,509 -31.17% QoQ % 6.32% 21.43% 18.09% -23.20% 20.43% 3.61% - Horiz. % 56.96% 60.80% 77.39% 94.48% 76.69% 96.39% 100.00%
NP 28,428 35,132 44,249 55,781 44,028 55,860 55,030 -35.49% QoQ % -19.08% -20.60% -20.67% 26.69% -21.18% 1.51% - Horiz. % 51.66% 63.84% 80.41% 101.36% 80.01% 101.51% 100.00%
NP to SH 25,105 30,627 41,111 51,618 41,128 53,063 52,203 -38.48% QoQ % -18.03% -25.50% -20.36% 25.51% -22.49% 1.65% - Horiz. % 48.09% 58.67% 78.75% 98.88% 78.78% 101.65% 100.00%
Tax Rate 27.05 % 24.26 % 24.45 % 23.87 % 24.38 % 24.21 % 25.17 % 4.90% QoQ % 11.50% -0.78% 2.43% -2.09% 0.70% -3.81% - Horiz. % 107.47% 96.38% 97.14% 94.84% 96.86% 96.19% 100.00%
Total Cost 310,255 438,039 449,367 478,931 478,552 486,546 457,515 -22.72% QoQ % -29.17% -2.52% -6.17% 0.08% -1.64% 6.35% - Horiz. % 67.81% 95.74% 98.22% 104.68% 104.60% 106.35% 100.00%
Net Worth 455,672 457,569 457,030 531,287 504,617 491,459 460,936 -0.76% QoQ % -0.41% 0.12% -13.98% 5.29% 2.68% 6.62% - Horiz. % 98.86% 99.27% 99.15% 115.26% 109.48% 106.62% 100.00%
Dividend 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 31,524 31,544 34,354 114,452 24,562 28,467 25,645 14.68% QoQ % -0.06% -8.18% -69.98% 365.96% -13.72% 11.00% - Horiz. % 122.92% 123.00% 133.96% 446.28% 95.78% 111.00% 100.00%
Div Payout % 125.57 % 103.00 % 83.57 % 221.73 % 59.72 % 53.65 % 49.13 % 86.41% QoQ % 21.91% 23.25% -62.31% 271.28% 11.31% 9.20% - Horiz. % 255.59% 209.65% 170.10% 451.31% 121.56% 109.20% 100.00%
Equity 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 455,672 457,569 457,030 531,287 504,617 491,459 460,936 -0.76% QoQ % -0.41% 0.12% -13.98% 5.29% 2.68% 6.62% - Horiz. % 98.86% 99.27% 99.15% 115.26% 109.48% 106.62% 100.00%
NOSH 1,146,347 1,147,078 1,145,153 1,144,523 1,142,444 1,138,691 1,139,803 0.38% QoQ % -0.06% 0.17% 0.06% 0.18% 0.33% -0.10% - Horiz. % 100.57% 100.64% 100.47% 100.41% 100.23% 99.90% 100.00%
Ratio Analysis 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 8.39 % 7.42 % 8.96 % 10.43 % 8.43 % 10.30 % 10.74 % -15.12% QoQ % 13.07% -17.19% -14.09% 23.72% -18.16% -4.10% - Horiz. % 78.12% 69.09% 83.43% 97.11% 78.49% 95.90% 100.00%
ROE 5.51 % 6.69 % 9.00 % 9.72 % 8.15 % 10.80 % 11.33 % -38.02% QoQ % -17.64% -25.67% -7.41% 19.26% -24.54% -4.68% - Horiz. % 48.63% 59.05% 79.44% 85.79% 71.93% 95.32% 100.00%
Per Share 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 29.54 41.25 43.10 46.72 45.74 47.63 44.97 -24.34% QoQ % -28.39% -4.29% -7.75% 2.14% -3.97% 5.92% - Horiz. % 65.69% 91.73% 95.84% 103.89% 101.71% 105.92% 100.00%
EPS 2.19 2.67 3.59 4.51 3.60 4.66 4.58 -38.71% QoQ % -17.98% -25.63% -20.40% 25.28% -22.75% 1.75% - Horiz. % 47.82% 58.30% 78.38% 98.47% 78.60% 101.75% 100.00%
DPS 2.75 2.75 3.00 10.00 2.15 2.50 2.25 14.24% QoQ % 0.00% -8.33% -70.00% 365.12% -14.00% 11.11% - Horiz. % 122.22% 122.22% 133.33% 444.44% 95.56% 111.11% 100.00%
NAPS 0.3975 0.3989 0.3991 0.4642 0.4417 0.4316 0.4044 -1.14% QoQ % -0.35% -0.05% -14.02% 5.09% 2.34% 6.73% - Horiz. % 98.29% 98.64% 98.69% 114.79% 109.22% 106.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,170,933 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 28.92 40.41 42.16 45.67 44.63 46.32 43.77 -24.04% QoQ % -28.43% -4.15% -7.69% 2.33% -3.65% 5.83% - Horiz. % 66.07% 92.32% 96.32% 104.34% 101.96% 105.83% 100.00%
EPS 2.14 2.62 3.51 4.41 3.51 4.53 4.46 -38.57% QoQ % -18.32% -25.36% -20.41% 25.64% -22.52% 1.57% - Horiz. % 47.98% 58.74% 78.70% 98.88% 78.70% 101.57% 100.00%
DPS 2.69 2.69 2.93 9.77 2.10 2.43 2.19 14.62% QoQ % 0.00% -8.19% -70.01% 365.24% -13.58% 10.96% - Horiz. % 122.83% 122.83% 133.79% 446.12% 95.89% 110.96% 100.00%
NAPS 0.3892 0.3908 0.3903 0.4537 0.4310 0.4197 0.3936 -0.74% QoQ % -0.41% 0.13% -13.97% 5.27% 2.69% 6.63% - Horiz. % 98.88% 99.29% 99.16% 115.27% 109.50% 106.63% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 2.1000 2.2800 2.3400 2.2000 2.1700 2.1000 2.6000 -
P/RPS 7.11 5.53 5.43 4.71 4.74 4.41 5.78 14.73% QoQ % 28.57% 1.84% 15.29% -0.63% 7.48% -23.70% - Horiz. % 123.01% 95.67% 93.94% 81.49% 82.01% 76.30% 100.00%
P/EPS 95.89 85.39 65.18 48.78 60.28 45.06 56.77 41.61% QoQ % 12.30% 31.01% 33.62% -19.08% 33.78% -20.63% - Horiz. % 168.91% 150.41% 114.81% 85.93% 106.18% 79.37% 100.00%
EY 1.04 1.17 1.53 2.05 1.66 2.22 1.76 -29.47% QoQ % -11.11% -23.53% -25.37% 23.49% -25.23% 26.14% - Horiz. % 59.09% 66.48% 86.93% 116.48% 94.32% 126.14% 100.00%
DY 1.31 1.21 1.28 4.55 0.99 1.19 0.87 31.21% QoQ % 8.26% -5.47% -71.87% 359.60% -16.81% 36.78% - Horiz. % 150.57% 139.08% 147.13% 522.99% 113.79% 136.78% 100.00%
P/NAPS 5.28 5.72 5.86 4.74 4.91 4.87 6.43 -12.26% QoQ % -7.69% -2.39% 23.63% -3.46% 0.82% -24.26% - Horiz. % 82.12% 88.96% 91.14% 73.72% 76.36% 75.74% 100.00%
Price Multiplier on Announcement Date 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 14/03/17 08/12/16 08/09/16 13/06/16 11/03/16 10/12/15 10/09/15 -
Price 2.0400 2.1200 2.2500 2.2800 2.1900 2.1200 2.1300 -
P/RPS 6.90 5.14 5.22 4.88 4.79 4.45 4.74 28.30% QoQ % 34.24% -1.53% 6.97% 1.88% 7.64% -6.12% - Horiz. % 145.57% 108.44% 110.13% 102.95% 101.05% 93.88% 100.00%
P/EPS 93.15 79.40 62.67 50.55 60.83 45.49 46.51 58.55% QoQ % 17.32% 26.70% 23.98% -16.90% 33.72% -2.19% - Horiz. % 200.28% 170.72% 134.75% 108.69% 130.79% 97.81% 100.00%
EY 1.07 1.26 1.60 1.98 1.64 2.20 2.15 -37.07% QoQ % -15.08% -21.25% -19.19% 20.73% -25.45% 2.33% - Horiz. % 49.77% 58.60% 74.42% 92.09% 76.28% 102.33% 100.00%
DY 1.35 1.30 1.33 4.39 0.98 1.18 1.06 17.41% QoQ % 3.85% -2.26% -69.70% 347.96% -16.95% 11.32% - Horiz. % 127.36% 122.64% 125.47% 414.15% 92.45% 111.32% 100.00%
P/NAPS 5.13 5.31 5.64 4.91 4.96 4.91 5.27 -1.77% QoQ % -3.39% -5.85% 14.87% -1.01% 1.02% -6.83% - Horiz. % 97.34% 100.76% 107.02% 93.17% 94.12% 93.17% 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.
Comment
BAuto_Qtr4_2016.pdf 
