[BAUTO] QoQ Quarter Result on 2016-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 473,171 493,616 534,712 522,580 542,406 512,545 424,343 7.50% QoQ % -4.14% -7.69% 2.32% -3.66% 5.83% 20.79% - Horiz. % 111.51% 116.32% 126.01% 123.15% 127.82% 120.79% 100.00%
PBT 46,386 58,573 73,269 58,223 73,700 73,539 77,244 -28.71% QoQ % -20.81% -20.06% 25.84% -21.00% 0.22% -4.80% - Horiz. % 60.05% 75.83% 94.85% 75.38% 95.41% 95.20% 100.00%
Tax -11,254 -14,324 -17,488 -14,195 -17,840 -18,509 -20,233 -32.25% QoQ % 21.43% 18.09% -23.20% 20.43% 3.61% 8.52% - Horiz. % 55.62% 70.80% 86.43% 70.16% 88.17% 91.48% 100.00%
NP 35,132 44,249 55,781 44,028 55,860 55,030 57,011 -27.48% QoQ % -20.60% -20.67% 26.69% -21.18% 1.51% -3.47% - Horiz. % 61.62% 77.61% 97.84% 77.23% 97.98% 96.53% 100.00%
NP to SH 30,627 41,111 51,618 41,128 53,063 52,203 55,264 -32.41% QoQ % -25.50% -20.36% 25.51% -22.49% 1.65% -5.54% - Horiz. % 55.42% 74.39% 93.40% 74.42% 96.02% 94.46% 100.00%
Tax Rate 24.26 % 24.45 % 23.87 % 24.38 % 24.21 % 25.17 % 26.19 % -4.95% QoQ % -0.78% 2.43% -2.09% 0.70% -3.81% -3.89% - Horiz. % 92.63% 93.36% 91.14% 93.09% 92.44% 96.11% 100.00%
Total Cost 438,039 449,367 478,931 478,552 486,546 457,515 367,332 12.39% QoQ % -2.52% -6.17% 0.08% -1.64% 6.35% 24.55% - Horiz. % 119.25% 122.33% 130.38% 130.28% 132.45% 124.55% 100.00%
Net Worth 457,569 457,030 531,287 504,617 491,459 460,936 476,164 -2.61% QoQ % 0.12% -13.98% 5.29% 2.68% 6.62% -3.20% - Horiz. % 96.09% 95.98% 111.58% 105.98% 103.21% 96.80% 100.00%
Dividend 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 31,544 34,354 114,452 24,562 28,467 25,645 48,762 -25.10% QoQ % -8.18% -69.98% 365.96% -13.72% 11.00% -47.41% - Horiz. % 64.69% 70.45% 234.71% 50.37% 58.38% 52.59% 100.00%
Div Payout % 103.00 % 83.57 % 221.73 % 59.72 % 53.65 % 49.13 % 88.24 % 10.81% QoQ % 23.25% -62.31% 271.28% 11.31% 9.20% -44.32% - Horiz. % 116.73% 94.71% 251.28% 67.68% 60.80% 55.68% 100.00%
Equity 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 457,569 457,030 531,287 504,617 491,459 460,936 476,164 -2.61% QoQ % 0.12% -13.98% 5.29% 2.68% 6.62% -3.20% - Horiz. % 96.09% 95.98% 111.58% 105.98% 103.21% 96.80% 100.00%
NOSH 1,147,078 1,145,153 1,144,523 1,142,444 1,138,691 1,139,803 812,705 25.70% QoQ % 0.17% 0.06% 0.18% 0.33% -0.10% 40.25% - Horiz. % 141.14% 140.91% 140.83% 140.57% 140.11% 140.25% 100.00%
Ratio Analysis 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 7.42 % 8.96 % 10.43 % 8.43 % 10.30 % 10.74 % 13.44 % -32.58% QoQ % -17.19% -14.09% 23.72% -18.16% -4.10% -20.09% - Horiz. % 55.21% 66.67% 77.60% 62.72% 76.64% 79.91% 100.00%
ROE 6.69 % 9.00 % 9.72 % 8.15 % 10.80 % 11.33 % 11.61 % -30.64% QoQ % -25.67% -7.41% 19.26% -24.54% -4.68% -2.41% - Horiz. % 57.62% 77.52% 83.72% 70.20% 93.02% 97.59% 100.00%
Per Share 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 41.25 43.10 46.72 45.74 47.63 44.97 52.21 -14.48% QoQ % -4.29% -7.75% 2.14% -3.97% 5.92% -13.87% - Horiz. % 79.01% 82.55% 89.48% 87.61% 91.23% 86.13% 100.00%
EPS 2.67 3.59 4.51 3.60 4.66 4.58 6.80 -46.23% QoQ % -25.63% -20.40% 25.28% -22.75% 1.75% -32.65% - Horiz. % 39.26% 52.79% 66.32% 52.94% 68.53% 67.35% 100.00%
DPS 2.75 3.00 10.00 2.15 2.50 2.25 6.00 -40.41% QoQ % -8.33% -70.00% 365.12% -14.00% 11.11% -62.50% - Horiz. % 45.83% 50.00% 166.67% 35.83% 41.67% 37.50% 100.00%
NAPS 0.3989 0.3991 0.4642 0.4417 0.4316 0.4044 0.5859 -22.52% QoQ % -0.05% -14.02% 5.09% 2.34% 6.73% -30.98% - Horiz. % 68.08% 68.12% 79.23% 75.39% 73.66% 69.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,170,933 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 40.41 42.16 45.67 44.63 46.32 43.77 36.24 7.50% QoQ % -4.15% -7.69% 2.33% -3.65% 5.83% 20.78% - Horiz. % 111.51% 116.34% 126.02% 123.15% 127.81% 120.78% 100.00%
EPS 2.62 3.51 4.41 3.51 4.53 4.46 4.72 -32.34% QoQ % -25.36% -20.41% 25.64% -22.52% 1.57% -5.51% - Horiz. % 55.51% 74.36% 93.43% 74.36% 95.97% 94.49% 100.00%
DPS 2.69 2.93 9.77 2.10 2.43 2.19 4.16 -25.12% QoQ % -8.19% -70.01% 365.24% -13.58% 10.96% -47.36% - Horiz. % 64.66% 70.43% 234.86% 50.48% 58.41% 52.64% 100.00%
NAPS 0.3908 0.3903 0.4537 0.4310 0.4197 0.3936 0.4067 -2.61% QoQ % 0.13% -13.97% 5.27% 2.69% 6.63% -3.22% - Horiz. % 96.09% 95.97% 111.56% 105.97% 103.20% 96.78% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 2.2800 2.3400 2.2000 2.1700 2.1000 2.6000 4.0400 -
P/RPS 5.53 5.43 4.71 4.74 4.41 5.78 7.74 -20.00% QoQ % 1.84% 15.29% -0.63% 7.48% -23.70% -25.32% - Horiz. % 71.45% 70.16% 60.85% 61.24% 56.98% 74.68% 100.00%
P/EPS 85.39 65.18 48.78 60.28 45.06 56.77 59.41 27.22% QoQ % 31.01% 33.62% -19.08% 33.78% -20.63% -4.44% - Horiz. % 143.73% 109.71% 82.11% 101.46% 75.85% 95.56% 100.00%
EY 1.17 1.53 2.05 1.66 2.22 1.76 1.68 -21.34% QoQ % -23.53% -25.37% 23.49% -25.23% 26.14% 4.76% - Horiz. % 69.64% 91.07% 122.02% 98.81% 132.14% 104.76% 100.00%
DY 1.21 1.28 4.55 0.99 1.19 0.87 1.49 -12.90% QoQ % -5.47% -71.87% 359.60% -16.81% 36.78% -41.61% - Horiz. % 81.21% 85.91% 305.37% 66.44% 79.87% 58.39% 100.00%
P/NAPS 5.72 5.86 4.74 4.91 4.87 6.43 6.90 -11.70% QoQ % -2.39% 23.63% -3.46% 0.82% -24.26% -6.81% - Horiz. % 82.90% 84.93% 68.70% 71.16% 70.58% 93.19% 100.00%
Price Multiplier on Announcement Date 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 08/12/16 08/09/16 13/06/16 11/03/16 10/12/15 10/09/15 11/06/15 -
Price 2.1200 2.2500 2.2800 2.1900 2.1200 2.1300 3.5500 -
P/RPS 5.14 5.22 4.88 4.79 4.45 4.74 6.80 -16.95% QoQ % -1.53% 6.97% 1.88% 7.64% -6.12% -30.29% - Horiz. % 75.59% 76.76% 71.76% 70.44% 65.44% 69.71% 100.00%
P/EPS 79.40 62.67 50.55 60.83 45.49 46.51 52.21 32.08% QoQ % 26.70% 23.98% -16.90% 33.72% -2.19% -10.92% - Horiz. % 152.08% 120.03% 96.82% 116.51% 87.13% 89.08% 100.00%
EY 1.26 1.60 1.98 1.64 2.20 2.15 1.92 -24.39% QoQ % -21.25% -19.19% 20.73% -25.45% 2.33% 11.98% - Horiz. % 65.62% 83.33% 103.12% 85.42% 114.58% 111.98% 100.00%
DY 1.30 1.33 4.39 0.98 1.18 1.06 1.69 -15.98% QoQ % -2.26% -69.70% 347.96% -16.95% 11.32% -37.28% - Horiz. % 76.92% 78.70% 259.76% 57.99% 69.82% 62.72% 100.00%
P/NAPS 5.31 5.64 4.91 4.96 4.91 5.27 6.06 -8.39% QoQ % -5.85% 14.87% -1.01% 1.02% -6.83% -13.04% - Horiz. % 87.62% 93.07% 81.02% 81.85% 81.02% 86.96% 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_Qtr3_2016.pdf 
