[BAUTO] QoQ Quarter Result on 2018-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 778,130 690,318 485,396 570,594 559,397 471,707 391,228 57.96% QoQ % 12.72% 42.22% -14.93% 2.00% 18.59% 20.57% - Horiz. % 198.89% 176.45% 124.07% 145.85% 142.98% 120.57% 100.00%
PBT 102,821 94,584 67,244 73,671 57,236 34,604 31,723 118.55% QoQ % 8.71% 40.66% -8.72% 28.71% 65.40% 9.08% - Horiz. % 324.12% 298.16% 211.97% 232.23% 180.42% 109.08% 100.00%
Tax -21,199 -19,965 -15,651 -15,511 -12,940 -9,100 -8,565 82.67% QoQ % -6.18% -27.56% -0.90% -19.87% -42.20% -6.25% - Horiz. % 247.51% 233.10% 182.73% 181.10% 151.08% 106.25% 100.00%
NP 81,622 74,619 51,593 58,160 44,296 25,504 23,158 131.07% QoQ % 9.39% 44.63% -11.29% 31.30% 73.68% 10.13% - Horiz. % 352.46% 322.22% 222.79% 251.14% 191.28% 110.13% 100.00%
NP to SH 81,013 73,917 50,278 57,187 40,472 22,201 20,207 151.73% QoQ % 9.60% 47.02% -12.08% 41.30% 82.30% 9.87% - Horiz. % 400.92% 365.80% 248.81% 283.01% 200.29% 109.87% 100.00%
Tax Rate 20.62 % 21.11 % 23.27 % 21.05 % 22.61 % 26.30 % 27.00 % -16.41% QoQ % -2.32% -9.28% 10.55% -6.90% -14.03% -2.59% - Horiz. % 76.37% 78.19% 86.19% 77.96% 83.74% 97.41% 100.00%
Total Cost 696,508 615,699 433,803 512,434 515,101 446,203 368,070 52.81% QoQ % 13.12% 41.93% -15.34% -0.52% 15.44% 21.23% - Horiz. % 189.23% 167.28% 117.86% 139.22% 139.95% 121.23% 100.00%
Net Worth 555,926 515,793 474,137 474,896 445,792 427,915 427,002 19.17% QoQ % 7.78% 8.79% -0.16% 6.53% 4.18% 0.21% - Horiz. % 130.19% 120.79% 111.04% 111.22% 104.40% 100.21% 100.00%
Dividend 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 52,226 43,544 29,017 57,731 26,562 18,404 17,320 108.30% QoQ % 19.94% 50.06% -49.74% 117.34% 44.32% 6.26% - Horiz. % 301.54% 251.40% 167.53% 333.32% 153.36% 106.26% 100.00%
Div Payout % 64.47 % 58.91 % 57.71 % 100.95 % 65.63 % 82.90 % 85.71 % -17.25% QoQ % 9.44% 2.08% -42.83% 53.82% -20.83% -3.28% - Horiz. % 75.22% 68.73% 67.33% 117.78% 76.57% 96.72% 100.00%
Equity 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 555,926 515,793 474,137 474,896 445,792 427,915 427,002 19.17% QoQ % 7.78% 8.79% -0.16% 6.53% 4.18% 0.21% - Horiz. % 130.19% 120.79% 111.04% 111.22% 104.40% 100.21% 100.00%
NOSH 1,160,599 1,161,174 1,160,680 1,154,623 1,154,904 1,150,310 1,154,685 0.34% QoQ % -0.05% 0.04% 0.52% -0.02% 0.40% -0.38% - Horiz. % 100.51% 100.56% 100.52% 99.99% 100.02% 99.62% 100.00%
Ratio Analysis 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 10.49 % 10.81 % 10.63 % 10.19 % 7.92 % 5.41 % 5.92 % 46.28% QoQ % -2.96% 1.69% 4.32% 28.66% 46.40% -8.61% - Horiz. % 177.20% 182.60% 179.56% 172.13% 133.78% 91.39% 100.00%
ROE 14.57 % 14.33 % 10.60 % 12.04 % 9.08 % 5.19 % 4.73 % 111.27% QoQ % 1.67% 35.19% -11.96% 32.60% 74.95% 9.73% - Horiz. % 308.03% 302.96% 224.10% 254.55% 191.97% 109.73% 100.00%
Per Share 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 67.05 59.45 41.82 49.42 48.44 41.01 33.88 57.43% QoQ % 12.78% 42.16% -15.38% 2.02% 18.12% 21.04% - Horiz. % 197.90% 175.47% 123.44% 145.87% 142.98% 121.04% 100.00%
EPS 6.99 6.36 4.33 4.93 3.50 1.93 1.75 151.11% QoQ % 9.91% 46.88% -12.17% 40.86% 81.35% 10.29% - Horiz. % 399.43% 363.43% 247.43% 281.71% 200.00% 110.29% 100.00%
DPS 4.50 3.75 2.50 5.00 2.30 1.60 1.50 107.59% QoQ % 20.00% 50.00% -50.00% 117.39% 43.75% 6.67% - Horiz. % 300.00% 250.00% 166.67% 333.33% 153.33% 106.67% 100.00%
NAPS 0.4790 0.4442 0.4085 0.4113 0.3860 0.3720 0.3698 18.77% QoQ % 7.83% 8.74% -0.68% 6.55% 3.76% 0.59% - Horiz. % 129.53% 120.12% 110.47% 111.22% 104.38% 100.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,170,933 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 66.45 58.95 41.45 48.73 47.77 40.28 33.41 57.96% QoQ % 12.72% 42.22% -14.94% 2.01% 18.59% 20.56% - Horiz. % 198.89% 176.44% 124.06% 145.85% 142.98% 120.56% 100.00%
EPS 6.92 6.31 4.29 4.88 3.46 1.90 1.73 151.35% QoQ % 9.67% 47.09% -12.09% 41.04% 82.11% 9.83% - Horiz. % 400.00% 364.74% 247.98% 282.08% 200.00% 109.83% 100.00%
DPS 4.46 3.72 2.48 4.93 2.27 1.57 1.48 108.21% QoQ % 19.89% 50.00% -49.70% 117.18% 44.59% 6.08% - Horiz. % 301.35% 251.35% 167.57% 333.11% 153.38% 106.08% 100.00%
NAPS 0.4748 0.4405 0.4049 0.4056 0.3807 0.3654 0.3647 19.17% QoQ % 7.79% 8.79% -0.17% 6.54% 4.19% 0.19% - Horiz. % 130.19% 120.78% 111.02% 111.21% 104.39% 100.19% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 2.1900 1.9000 2.1800 2.2200 2.2400 2.0400 1.9600 -
P/RPS 3.27 3.20 5.21 4.49 4.62 4.97 5.78 -31.53% QoQ % 2.19% -38.58% 16.04% -2.81% -7.04% -14.01% - Horiz. % 56.57% 55.36% 90.14% 77.68% 79.93% 85.99% 100.00%
P/EPS 31.37 29.85 50.33 44.82 63.92 105.70 112.00 -57.09% QoQ % 5.09% -40.69% 12.29% -29.88% -39.53% -5.63% - Horiz. % 28.01% 26.65% 44.94% 40.02% 57.07% 94.38% 100.00%
EY 3.19 3.35 1.99 2.23 1.56 0.95 0.89 133.66% QoQ % -4.78% 68.34% -10.76% 42.95% 64.21% 6.74% - Horiz. % 358.43% 376.40% 223.60% 250.56% 175.28% 106.74% 100.00%
DY 2.05 1.97 1.15 2.25 1.03 0.78 0.77 91.75% QoQ % 4.06% 71.30% -48.89% 118.45% 32.05% 1.30% - Horiz. % 266.23% 255.84% 149.35% 292.21% 133.77% 101.30% 100.00%
P/NAPS 4.57 4.28 5.34 5.40 5.80 5.48 5.30 -9.38% QoQ % 6.78% -19.85% -1.11% -6.90% 5.84% 3.40% - Horiz. % 86.23% 80.75% 100.75% 101.89% 109.43% 103.40% 100.00%
Price Multiplier on Announcement Date 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 13/03/19 12/12/18 13/09/18 12/06/18 12/03/18 08/12/17 11/09/17 -
Price 2.2400 2.1200 2.0700 2.3300 2.0200 2.1600 2.1400 -
P/RPS 3.34 3.57 4.95 4.71 4.17 5.27 6.32 -34.56% QoQ % -6.44% -27.88% 5.10% 12.95% -20.87% -16.61% - Horiz. % 52.85% 56.49% 78.32% 74.53% 65.98% 83.39% 100.00%
P/EPS 32.09 33.30 47.79 47.04 57.64 111.92 122.29 -58.91% QoQ % -3.63% -30.32% 1.59% -18.39% -48.50% -8.48% - Horiz. % 26.24% 27.23% 39.08% 38.47% 47.13% 91.52% 100.00%
EY 3.12 3.00 2.09 2.13 1.73 0.89 0.82 143.13% QoQ % 4.00% 43.54% -1.88% 23.12% 94.38% 8.54% - Horiz. % 380.49% 365.85% 254.88% 259.76% 210.98% 108.54% 100.00%
DY 2.01 1.77 1.21 2.15 1.14 0.74 0.70 101.63% QoQ % 13.56% 46.28% -43.72% 88.60% 54.05% 5.71% - Horiz. % 287.14% 252.86% 172.86% 307.14% 162.86% 105.71% 100.00%
P/NAPS 4.68 4.77 5.07 5.66 5.23 5.81 5.79 -13.19% QoQ % -1.89% -5.92% -10.42% 8.22% -9.98% 0.35% - Horiz. % 80.83% 82.38% 87.56% 97.75% 90.33% 100.35% 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_2018.pdf 
