[BAUTO] QoQ Quarter Result on 2020-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 597,980 599,844 448,894 299,360 467,463 457,169 535,044 7.66% QoQ % -0.31% 33.63% 49.95% -35.96% 2.25% -14.55% - Horiz. % 111.76% 112.11% 83.90% 55.95% 87.37% 85.45% 100.00%
PBT 42,208 33,900 13,115 3,199 34,347 29,188 65,037 -24.94% QoQ % 24.51% 158.48% 309.97% -90.69% 17.68% -55.12% - Horiz. % 64.90% 52.12% 20.17% 4.92% 52.81% 44.88% 100.00%
Tax -9,639 -9,367 -4,528 -1,143 -5,965 -7,580 -13,564 -20.28% QoQ % -2.90% -106.87% -296.15% 80.84% 21.31% 44.12% - Horiz. % 71.06% 69.06% 33.38% 8.43% 43.98% 55.88% 100.00%
NP 32,569 24,533 8,587 2,056 28,382 21,608 51,473 -26.20% QoQ % 32.76% 185.70% 317.66% -92.76% 31.35% -58.02% - Horiz. % 63.27% 47.66% 16.68% 3.99% 55.14% 41.98% 100.00%
NP to SH 33,082 24,790 9,245 2,459 27,150 20,388 50,515 -24.49% QoQ % 33.45% 168.14% 275.97% -90.94% 33.17% -59.64% - Horiz. % 65.49% 49.07% 18.30% 4.87% 53.75% 40.36% 100.00%
Tax Rate 22.84 % 27.63 % 34.53 % 35.73 % 17.37 % 25.97 % 20.86 % 6.20% QoQ % -17.34% -19.98% -3.36% 105.70% -33.12% 24.50% - Horiz. % 109.49% 132.45% 165.53% 171.28% 83.27% 124.50% 100.00%
Total Cost 565,411 575,311 440,307 297,304 439,081 435,561 483,571 10.93% QoQ % -1.72% 30.66% 48.10% -32.29% 0.81% -9.93% - Horiz. % 116.92% 118.97% 91.05% 61.48% 90.80% 90.07% 100.00%
Net Worth 516,480 499,833 480,910 469,636 478,277 482,361 498,647 2.36% QoQ % 3.33% 3.93% 2.40% -1.81% -0.85% -3.27% - Horiz. % 103.58% 100.24% 96.44% 94.18% 95.91% 96.73% 100.00%
Dividend 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div 17,421 14,526 5,810 - 16,840 31,856 37,723 -40.11% QoQ % 19.93% 149.99% 0.00% 0.00% -47.14% -15.55% - Horiz. % 46.18% 38.51% 15.40% 0.00% 44.64% 84.45% 100.00%
Div Payout % 52.66 % 58.60 % 62.85 % - % 62.03 % 156.25 % 74.68 % -20.69% QoQ % -10.14% -6.76% 0.00% 0.00% -60.30% 109.23% - Horiz. % 70.51% 78.47% 84.16% 0.00% 83.06% 209.23% 100.00%
Equity 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 516,480 499,833 480,910 469,636 478,277 482,361 498,647 2.36% QoQ % 3.33% 3.93% 2.40% -1.81% -0.85% -3.27% - Horiz. % 103.58% 100.24% 96.44% 94.18% 95.91% 96.73% 100.00%
NOSH 1,161,413 1,162,133 1,162,180 1,162,180 1,161,431 1,158,409 1,160,725 0.04% QoQ % -0.06% -0.00% 0.00% 0.06% 0.26% -0.20% - Horiz. % 100.06% 100.12% 100.13% 100.13% 100.06% 99.80% 100.00%
Ratio Analysis 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 5.45 % 4.09 % 1.91 % 0.69 % 6.07 % 4.73 % 9.62 % -31.42% QoQ % 33.25% 114.14% 176.81% -88.63% 28.33% -50.83% - Horiz. % 56.65% 42.52% 19.85% 7.17% 63.10% 49.17% 100.00%
ROE 6.41 % 4.96 % 1.92 % 0.52 % 5.68 % 4.23 % 10.13 % -26.19% QoQ % 29.23% 158.33% 269.23% -90.85% 34.28% -58.24% - Horiz. % 63.28% 48.96% 18.95% 5.13% 56.07% 41.76% 100.00%
Per Share 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 51.49 51.62 38.63 25.76 40.25 39.47 46.10 7.61% QoQ % -0.25% 33.63% 49.96% -36.00% 1.98% -14.38% - Horiz. % 111.69% 111.97% 83.80% 55.88% 87.31% 85.62% 100.00%
EPS 2.85 2.13 0.80 0.21 2.34 1.76 4.35 -24.47% QoQ % 33.80% 166.25% 280.95% -91.03% 32.95% -59.54% - Horiz. % 65.52% 48.97% 18.39% 4.83% 53.79% 40.46% 100.00%
DPS 1.50 1.25 0.50 0.00 1.45 2.75 3.25 -40.14% QoQ % 20.00% 150.00% 0.00% 0.00% -47.27% -15.38% - Horiz. % 46.15% 38.46% 15.38% 0.00% 44.62% 84.62% 100.00%
NAPS 0.4447 0.4301 0.4138 0.4041 0.4118 0.4164 0.4296 2.32% QoQ % 3.39% 3.94% 2.40% -1.87% -1.10% -3.07% - Horiz. % 103.51% 100.12% 96.32% 94.06% 95.86% 96.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,170,933 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 51.07 51.23 38.34 25.57 39.92 39.04 45.69 7.67% QoQ % -0.31% 33.62% 49.94% -35.95% 2.25% -14.55% - Horiz. % 111.78% 112.13% 83.91% 55.96% 87.37% 85.45% 100.00%
EPS 2.83 2.12 0.79 0.21 2.32 1.74 4.31 -24.36% QoQ % 33.49% 168.35% 276.19% -90.95% 33.33% -59.63% - Horiz. % 65.66% 49.19% 18.33% 4.87% 53.83% 40.37% 100.00%
DPS 1.49 1.24 0.50 0.00 1.44 2.72 3.22 -40.03% QoQ % 20.16% 148.00% 0.00% 0.00% -47.06% -15.53% - Horiz. % 46.27% 38.51% 15.53% 0.00% 44.72% 84.47% 100.00%
NAPS 0.4411 0.4269 0.4107 0.4011 0.4085 0.4119 0.4259 2.35% QoQ % 3.33% 3.94% 2.39% -1.81% -0.83% -3.29% - Horiz. % 103.57% 100.23% 96.43% 94.18% 95.91% 96.71% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 1.3600 1.1600 1.4100 1.3600 1.8500 2.2800 2.5500 -
P/RPS 2.64 2.25 3.65 5.28 4.60 5.78 5.53 -38.78% QoQ % 17.33% -38.36% -30.87% 14.78% -20.42% 4.52% - Horiz. % 47.74% 40.69% 66.00% 95.48% 83.18% 104.52% 100.00%
P/EPS 47.75 54.38 177.25 642.77 79.14 129.55 58.59 -12.70% QoQ % -12.19% -69.32% -72.42% 712.19% -38.91% 121.11% - Horiz. % 81.50% 92.81% 302.53% 1,097.06% 135.07% 221.11% 100.00%
EY 2.09 1.84 0.56 0.16 1.26 0.77 1.71 14.24% QoQ % 13.59% 228.57% 250.00% -87.30% 63.64% -54.97% - Horiz. % 122.22% 107.60% 32.75% 9.36% 73.68% 45.03% 100.00%
DY 1.10 1.08 0.35 0.00 0.78 1.21 1.27 -9.10% QoQ % 1.85% 208.57% 0.00% 0.00% -35.54% -4.72% - Horiz. % 86.61% 85.04% 27.56% 0.00% 61.42% 95.28% 100.00%
P/NAPS 3.06 2.70 3.41 3.37 4.49 5.48 5.94 -35.61% QoQ % 13.33% -20.82% 1.19% -24.94% -18.07% -7.74% - Horiz. % 51.52% 45.45% 57.41% 56.73% 75.59% 92.26% 100.00%
Price Multiplier on Announcement Date 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date - 10/12/20 10/09/20 11/06/20 16/03/20 10/12/19 13/09/19 -
Price 1.3500 1.5000 1.4100 1.6200 1.4800 2.1500 2.3900 -
P/RPS 2.62 2.91 3.65 6.29 3.68 5.45 5.18 -36.39% QoQ % -9.97% -20.27% -41.97% 70.92% -32.48% 5.21% - Horiz. % 50.58% 56.18% 70.46% 121.43% 71.04% 105.21% 100.00%
P/EPS 47.39 70.32 177.25 765.65 63.31 122.16 54.92 -9.32% QoQ % -32.61% -60.33% -76.85% 1,109.37% -48.17% 122.43% - Horiz. % 86.29% 128.04% 322.74% 1,394.12% 115.28% 222.43% 100.00%
EY 2.11 1.42 0.56 0.13 1.58 0.82 1.82 10.31% QoQ % 48.59% 153.57% 330.77% -91.77% 92.68% -54.95% - Horiz. % 115.93% 78.02% 30.77% 7.14% 86.81% 45.05% 100.00%
DY 1.11 0.83 0.35 0.00 0.98 1.28 1.36 -12.61% QoQ % 33.73% 137.14% 0.00% 0.00% -23.44% -5.88% - Horiz. % 81.62% 61.03% 25.74% 0.00% 72.06% 94.12% 100.00%
P/NAPS 3.04 3.49 3.41 4.01 3.59 5.16 5.56 -33.01% QoQ % -12.89% 2.35% -14.96% 11.70% -30.43% -7.19% - Horiz. % 54.68% 62.77% 61.33% 72.12% 64.57% 92.81% 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_30.04.2020.pdf 
