[BAUTO] QoQ Quarter Result on 2022-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 975,967 782,969 716,869 897,361 623,130 483,838 320,792 109.54% QoQ % 24.65% 9.22% -20.11% 44.01% 28.79% 50.83% - Horiz. % 304.24% 244.07% 223.47% 279.73% 194.25% 150.83% 100.00%
PBT 115,516 91,589 74,566 115,432 55,112 33,549 14,477 297.80% QoQ % 26.12% 22.83% -35.40% 109.45% 64.27% 131.74% - Horiz. % 797.93% 632.65% 515.07% 797.35% 380.69% 231.74% 100.00%
Tax -23,332 -20,781 -17,950 -34,587 -12,390 -8,627 -4,137 215.85% QoQ % -12.28% -15.77% 48.10% -179.15% -43.62% -108.53% - Horiz. % 563.98% 502.32% 433.89% 836.04% 299.49% 208.53% 100.00%
NP 92,184 70,808 56,616 80,845 42,722 24,922 10,340 328.25% QoQ % 30.19% 25.07% -29.97% 89.24% 71.42% 141.03% - Horiz. % 891.53% 684.80% 547.54% 781.87% 413.17% 241.03% 100.00%
NP to SH 87,288 65,673 50,159 78,704 40,711 26,039 10,267 314.94% QoQ % 32.91% 30.93% -36.27% 93.32% 56.35% 153.62% - Horiz. % 850.18% 639.65% 488.55% 766.57% 396.52% 253.62% 100.00%
Tax Rate 20.20 % 22.69 % 24.07 % 29.96 % 22.48 % 25.71 % 28.58 % -20.60% QoQ % -10.97% -5.73% -19.66% 33.27% -12.56% -10.04% - Horiz. % 70.68% 79.39% 84.22% 104.83% 78.66% 89.96% 100.00%
Total Cost 883,783 712,161 660,253 816,516 580,408 458,916 310,452 100.48% QoQ % 24.10% 7.86% -19.14% 40.68% 26.47% 47.82% - Horiz. % 284.68% 229.39% 212.67% 263.01% 186.96% 147.82% 100.00%
Net Worth 707,075 660,791 629,909 634,319 580,559 556,788 538,089 19.91% QoQ % 7.00% 4.90% -0.70% 9.26% 4.27% 3.48% - Horiz. % 131.40% 122.80% 117.06% 117.88% 107.89% 103.48% 100.00%
Dividend 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div 52,350 40,660 34,865 52,298 26,146 17,421 5,807 331.42% QoQ % 28.75% 16.62% -33.33% 100.02% 50.08% 200.00% - Horiz. % 901.48% 700.18% 600.40% 900.59% 450.24% 300.00% 100.00%
Div Payout % 59.97 % 61.91 % 69.51 % 66.45 % 64.22 % 66.91 % 56.56 % 3.97% QoQ % -3.13% -10.93% 4.60% 3.47% -4.02% 18.30% - Horiz. % 106.03% 109.46% 122.90% 117.49% 113.54% 118.30% 100.00%
Equity 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 707,075 660,791 629,909 634,319 580,559 556,788 538,089 19.91% QoQ % 7.00% 4.90% -0.70% 9.26% 4.27% 3.48% - Horiz. % 131.40% 122.80% 117.06% 117.88% 107.89% 103.48% 100.00%
NOSH 1,163,335 1,161,729 1,162,195 1,162,184 1,162,049 1,161,428 1,161,428 0.11% QoQ % 0.14% -0.04% 0.00% 0.01% 0.05% 0.00% - Horiz. % 100.16% 100.03% 100.07% 100.07% 100.05% 100.00% 100.00%
Ratio Analysis 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 9.45 % 9.04 % 7.90 % 9.01 % 6.86 % 5.15 % 3.22 % 104.58% QoQ % 4.54% 14.43% -12.32% 31.34% 33.20% 59.94% - Horiz. % 293.48% 280.75% 245.34% 279.81% 213.04% 159.94% 100.00%
ROE 12.34 % 9.94 % 7.96 % 12.41 % 7.01 % 4.68 % 1.91 % 245.71% QoQ % 24.14% 24.87% -35.86% 77.03% 49.79% 145.03% - Horiz. % 646.07% 520.42% 416.75% 649.74% 367.02% 245.03% 100.00%
Per Share 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 83.89 67.40 61.68 77.21 53.62 41.66 27.62 109.30% QoQ % 24.47% 9.27% -20.11% 43.99% 28.71% 50.83% - Horiz. % 303.73% 244.03% 223.32% 279.54% 194.13% 150.83% 100.00%
EPS 7.50 5.65 4.32 6.77 3.50 2.24 0.88 315.61% QoQ % 32.74% 30.79% -36.19% 93.43% 56.25% 154.55% - Horiz. % 852.27% 642.05% 490.91% 769.32% 397.73% 254.55% 100.00%
DPS 4.50 3.50 3.00 4.50 2.25 1.50 0.50 330.95% QoQ % 28.57% 16.67% -33.33% 100.00% 50.00% 200.00% - Horiz. % 900.00% 700.00% 600.00% 900.00% 450.00% 300.00% 100.00%
NAPS 0.6078 0.5688 0.5420 0.5458 0.4996 0.4794 0.4633 19.78% QoQ % 6.86% 4.94% -0.70% 9.25% 4.21% 3.48% - Horiz. % 131.19% 122.77% 116.99% 117.81% 107.84% 103.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,170,933 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 83.35 66.87 61.22 76.64 53.22 41.32 27.40 109.52% QoQ % 24.64% 9.23% -20.12% 44.01% 28.80% 50.80% - Horiz. % 304.20% 244.05% 223.43% 279.71% 194.23% 150.80% 100.00%
EPS 7.45 5.61 4.28 6.72 3.48 2.22 0.88 313.77% QoQ % 32.80% 31.07% -36.31% 93.10% 56.76% 152.27% - Horiz. % 846.59% 637.50% 486.36% 763.64% 395.45% 252.27% 100.00%
DPS 4.47 3.47 2.98 4.47 2.23 1.49 0.50 329.03% QoQ % 28.82% 16.44% -33.33% 100.45% 49.66% 198.00% - Horiz. % 894.00% 694.00% 596.00% 894.00% 446.00% 298.00% 100.00%
NAPS 0.6039 0.5643 0.5380 0.5417 0.4958 0.4755 0.4595 19.92% QoQ % 7.02% 4.89% -0.68% 9.26% 4.27% 3.48% - Horiz. % 131.43% 122.81% 117.08% 117.89% 107.90% 103.48% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 2.1700 1.9800 1.7700 1.7700 1.6500 1.6200 1.5100 -
P/RPS 2.59 2.94 2.87 2.29 3.08 3.89 5.47 -39.17% QoQ % -11.90% 2.44% 25.33% -25.65% -20.82% -28.88% - Horiz. % 47.35% 53.75% 52.47% 41.86% 56.31% 71.12% 100.00%
P/EPS 28.92 35.03 41.01 26.14 47.10 72.26 170.81 -69.30% QoQ % -17.44% -14.58% 56.89% -44.50% -34.82% -57.70% - Horiz. % 16.93% 20.51% 24.01% 15.30% 27.57% 42.30% 100.00%
EY 3.46 2.86 2.44 3.83 2.12 1.38 0.59 224.15% QoQ % 20.98% 17.21% -36.29% 80.66% 53.62% 133.90% - Horiz. % 586.44% 484.75% 413.56% 649.15% 359.32% 233.90% 100.00%
DY 2.07 1.77 1.69 2.54 1.36 0.93 0.33 238.99% QoQ % 16.95% 4.73% -33.46% 86.76% 46.24% 181.82% - Horiz. % 627.27% 536.36% 512.12% 769.70% 412.12% 281.82% 100.00%
P/NAPS 3.57 3.48 3.27 3.24 3.30 3.38 3.26 6.23% QoQ % 2.59% 6.42% 0.93% -1.82% -2.37% 3.68% - Horiz. % 109.51% 106.75% 100.31% 99.39% 101.23% 103.68% 100.00%
Price Multiplier on Announcement Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 13/03/23 08/12/22 12/09/22 13/06/22 10/03/22 13/12/21 13/09/21 -
Price 2.1200 1.9900 1.8300 1.7800 1.7400 1.5000 1.5800 -
P/RPS 2.53 2.95 2.97 2.31 3.24 3.60 5.72 -41.86% QoQ % -14.24% -0.67% 28.57% -28.70% -10.00% -37.06% - Horiz. % 44.23% 51.57% 51.92% 40.38% 56.64% 62.94% 100.00%
P/EPS 28.25 35.20 42.40 26.28 49.67 66.91 178.73 -70.67% QoQ % -19.74% -16.98% 61.34% -47.09% -25.77% -62.56% - Horiz. % 15.81% 19.69% 23.72% 14.70% 27.79% 37.44% 100.00%
EY 3.54 2.84 2.36 3.80 2.01 1.49 0.56 240.74% QoQ % 24.65% 20.34% -37.89% 89.05% 34.90% 166.07% - Horiz. % 632.14% 507.14% 421.43% 678.57% 358.93% 266.07% 100.00%
DY 2.12 1.76 1.64 2.53 1.29 1.00 0.32 251.53% QoQ % 20.45% 7.32% -35.18% 96.12% 29.00% 212.50% - Horiz. % 662.50% 550.00% 512.50% 790.62% 403.12% 312.50% 100.00%
P/NAPS 3.49 3.50 3.38 3.26 3.48 3.13 3.41 1.55% QoQ % -0.29% 3.55% 3.68% -6.32% 11.18% -8.21% - Horiz. % 102.35% 102.64% 99.12% 95.60% 102.05% 91.79% 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_13.06.2022.pdf 
