[BAUTO] QoQ Quarter Result on 2017-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 559,397 471,707 391,228 354,032 338,683 473,171 493,616 8.67% QoQ % 18.59% 20.57% 10.51% 4.53% -28.42% -4.14% - Horiz. % 113.33% 95.56% 79.26% 71.72% 68.61% 95.86% 100.00%
PBT 57,236 34,604 31,723 32,640 38,971 46,386 58,573 -1.52% QoQ % 65.40% 9.08% -2.81% -16.25% -15.99% -20.81% - Horiz. % 97.72% 59.08% 54.16% 55.73% 66.53% 79.19% 100.00%
Tax -12,940 -9,100 -8,565 -6,989 -10,543 -11,254 -14,324 -6.53% QoQ % -42.20% -6.25% -22.55% 33.71% 6.32% 21.43% - Horiz. % 90.34% 63.53% 59.79% 48.79% 73.60% 78.57% 100.00%
NP 44,296 25,504 23,158 25,651 28,428 35,132 44,249 0.07% QoQ % 73.68% 10.13% -9.72% -9.77% -19.08% -20.60% - Horiz. % 100.11% 57.64% 52.34% 57.97% 64.25% 79.40% 100.00%
NP to SH 40,472 22,201 20,207 22,211 25,105 30,627 41,111 -1.04% QoQ % 82.30% 9.87% -9.02% -11.53% -18.03% -25.50% - Horiz. % 98.45% 54.00% 49.15% 54.03% 61.07% 74.50% 100.00%
Tax Rate 22.61 % 26.30 % 27.00 % 21.41 % 27.05 % 24.26 % 24.45 % -5.07% QoQ % -14.03% -2.59% 26.11% -20.85% 11.50% -0.78% - Horiz. % 92.47% 107.57% 110.43% 87.57% 110.63% 99.22% 100.00%
Total Cost 515,101 446,203 368,070 328,381 310,255 438,039 449,367 9.50% QoQ % 15.44% 21.23% 12.09% 5.84% -29.17% -2.52% - Horiz. % 114.63% 99.30% 81.91% 73.08% 69.04% 97.48% 100.00%
Net Worth 445,792 427,915 427,002 444,335 455,672 457,569 457,030 -1.64% QoQ % 4.18% 0.21% -3.90% -2.49% -0.41% 0.12% - Horiz. % 97.54% 93.63% 93.43% 97.22% 99.70% 100.12% 100.00%
Dividend 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 26,562 18,404 17,320 36,251 31,524 31,544 34,354 -15.72% QoQ % 44.32% 6.26% -52.22% 14.99% -0.06% -8.18% - Horiz. % 77.32% 53.57% 50.42% 105.52% 91.76% 91.82% 100.00%
Div Payout % 65.63 % 82.90 % 85.71 % 163.21 % 125.57 % 103.00 % 83.57 % -14.84% QoQ % -20.83% -3.28% -47.48% 29.98% 21.91% 23.25% - Horiz. % 78.53% 99.20% 102.56% 195.30% 150.26% 123.25% 100.00%
Equity 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 445,792 427,915 427,002 444,335 455,672 457,569 457,030 -1.64% QoQ % 4.18% 0.21% -3.90% -2.49% -0.41% 0.12% - Horiz. % 97.54% 93.63% 93.43% 97.22% 99.70% 100.12% 100.00%
NOSH 1,154,904 1,150,310 1,154,685 1,150,829 1,146,347 1,147,078 1,145,153 0.57% QoQ % 0.40% -0.38% 0.34% 0.39% -0.06% 0.17% - Horiz. % 100.85% 100.45% 100.83% 100.50% 100.10% 100.17% 100.00%
Ratio Analysis 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 7.92 % 5.41 % 5.92 % 7.25 % 8.39 % 7.42 % 8.96 % -7.88% QoQ % 46.40% -8.61% -18.34% -13.59% 13.07% -17.19% - Horiz. % 88.39% 60.38% 66.07% 80.92% 93.64% 82.81% 100.00%
ROE 9.08 % 5.19 % 4.73 % 5.00 % 5.51 % 6.69 % 9.00 % 0.59% QoQ % 74.95% 9.73% -5.40% -9.26% -17.64% -25.67% - Horiz. % 100.89% 57.67% 52.56% 55.56% 61.22% 74.33% 100.00%
Per Share 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 48.44 41.01 33.88 30.76 29.54 41.25 43.10 8.08% QoQ % 18.12% 21.04% 10.14% 4.13% -28.39% -4.29% - Horiz. % 112.39% 95.15% 78.61% 71.37% 68.54% 95.71% 100.00%
EPS 3.50 1.93 1.75 1.93 2.19 2.67 3.59 -1.67% QoQ % 81.35% 10.29% -9.33% -11.87% -17.98% -25.63% - Horiz. % 97.49% 53.76% 48.75% 53.76% 61.00% 74.37% 100.00%
DPS 2.30 1.60 1.50 3.15 2.75 2.75 3.00 -16.19% QoQ % 43.75% 6.67% -52.38% 14.55% 0.00% -8.33% - Horiz. % 76.67% 53.33% 50.00% 105.00% 91.67% 91.67% 100.00%
NAPS 0.3860 0.3720 0.3698 0.3861 0.3975 0.3989 0.3991 -2.19% QoQ % 3.76% 0.59% -4.22% -2.87% -0.35% -0.05% - Horiz. % 96.72% 93.21% 92.66% 96.74% 99.60% 99.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,170,933 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 47.77 40.28 33.41 30.24 28.92 40.41 42.16 8.66% QoQ % 18.59% 20.56% 10.48% 4.56% -28.43% -4.15% - Horiz. % 113.31% 95.54% 79.25% 71.73% 68.60% 95.85% 100.00%
EPS 3.46 1.90 1.73 1.90 2.14 2.62 3.51 -0.95% QoQ % 82.11% 9.83% -8.95% -11.21% -18.32% -25.36% - Horiz. % 98.58% 54.13% 49.29% 54.13% 60.97% 74.64% 100.00%
DPS 2.27 1.57 1.48 3.10 2.69 2.69 2.93 -15.61% QoQ % 44.59% 6.08% -52.26% 15.24% 0.00% -8.19% - Horiz. % 77.47% 53.58% 50.51% 105.80% 91.81% 91.81% 100.00%
NAPS 0.3807 0.3654 0.3647 0.3795 0.3892 0.3908 0.3903 -1.64% QoQ % 4.19% 0.19% -3.90% -2.49% -0.41% 0.13% - Horiz. % 97.54% 93.62% 93.44% 97.23% 99.72% 100.13% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 2.2400 2.0400 1.9600 2.1500 2.1000 2.2800 2.3400 -
P/RPS 4.62 4.97 5.78 6.99 7.11 5.53 5.43 -10.18% QoQ % -7.04% -14.01% -17.31% -1.69% 28.57% 1.84% - Horiz. % 85.08% 91.53% 106.45% 128.73% 130.94% 101.84% 100.00%
P/EPS 63.92 105.70 112.00 111.40 95.89 85.39 65.18 -1.29% QoQ % -39.53% -5.63% 0.54% 16.17% 12.30% 31.01% - Horiz. % 98.07% 162.17% 171.83% 170.91% 147.12% 131.01% 100.00%
EY 1.56 0.95 0.89 0.90 1.04 1.17 1.53 1.30% QoQ % 64.21% 6.74% -1.11% -13.46% -11.11% -23.53% - Horiz. % 101.96% 62.09% 58.17% 58.82% 67.97% 76.47% 100.00%
DY 1.03 0.78 0.77 1.47 1.31 1.21 1.28 -13.45% QoQ % 32.05% 1.30% -47.62% 12.21% 8.26% -5.47% - Horiz. % 80.47% 60.94% 60.16% 114.84% 102.34% 94.53% 100.00%
P/NAPS 5.80 5.48 5.30 5.57 5.28 5.72 5.86 -0.68% QoQ % 5.84% 3.40% -4.85% 5.49% -7.69% -2.39% - Horiz. % 98.98% 93.52% 90.44% 95.05% 90.10% 97.61% 100.00%
Price Multiplier on Announcement Date 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 12/03/18 08/12/17 11/09/17 13/06/17 14/03/17 08/12/16 08/09/16 -
Price 2.0200 2.1600 2.1400 2.0200 2.0400 2.1200 2.2500 -
P/RPS 4.17 5.27 6.32 6.57 6.90 5.14 5.22 -13.87% QoQ % -20.87% -16.61% -3.81% -4.78% 34.24% -1.53% - Horiz. % 79.89% 100.96% 121.07% 125.86% 132.18% 98.47% 100.00%
P/EPS 57.64 111.92 122.29 104.66 93.15 79.40 62.67 -5.41% QoQ % -48.50% -8.48% 16.85% 12.36% 17.32% 26.70% - Horiz. % 91.97% 178.59% 195.13% 167.00% 148.64% 126.70% 100.00%
EY 1.73 0.89 0.82 0.96 1.07 1.26 1.60 5.33% QoQ % 94.38% 8.54% -14.58% -10.28% -15.08% -21.25% - Horiz. % 108.12% 55.62% 51.25% 60.00% 66.88% 78.75% 100.00%
DY 1.14 0.74 0.70 1.56 1.35 1.30 1.33 -9.74% QoQ % 54.05% 5.71% -55.13% 15.56% 3.85% -2.26% - Horiz. % 85.71% 55.64% 52.63% 117.29% 101.50% 97.74% 100.00%
P/NAPS 5.23 5.81 5.79 5.23 5.13 5.31 5.64 -4.89% QoQ % -9.98% 0.35% 10.71% 1.95% -3.39% -5.85% - Horiz. % 92.73% 103.01% 102.66% 92.73% 90.96% 94.15% 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_2017.pdf 
