[BAUTO] QoQ Quarter Result on 2023-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Revenue 1,006,951 1,089,278 1,072,399 975,967 782,969 716,869 897,361 7.96% QoQ % -7.56% 1.57% 9.88% 24.65% 9.22% -20.11% - Horiz. % 112.21% 121.39% 119.51% 108.76% 87.25% 79.89% 100.00%
PBT 122,834 140,667 139,533 115,516 91,589 74,566 115,432 4.22% QoQ % -12.68% 0.81% 20.79% 26.12% 22.83% -35.40% - Horiz. % 106.41% 121.86% 120.88% 100.07% 79.34% 64.60% 100.00%
Tax -27,113 -32,766 -31,919 -23,332 -20,781 -17,950 -34,587 -14.94% QoQ % 17.25% -2.65% -36.80% -12.28% -15.77% 48.10% - Horiz. % 78.39% 94.74% 92.29% 67.46% 60.08% 51.90% 100.00%
NP 95,721 107,901 107,614 92,184 70,808 56,616 80,845 11.88% QoQ % -11.29% 0.27% 16.74% 30.19% 25.07% -29.97% - Horiz. % 118.40% 133.47% 133.11% 114.03% 87.58% 70.03% 100.00%
NP to SH 90,096 100,219 100,622 87,288 65,673 50,159 78,704 9.40% QoQ % -10.10% -0.40% 15.28% 32.91% 30.93% -36.27% - Horiz. % 114.47% 127.34% 127.85% 110.91% 83.44% 63.73% 100.00%
Tax Rate 22.07 % 23.29 % 22.88 % 20.20 % 22.69 % 24.07 % 29.96 % -18.39% QoQ % -5.24% 1.79% 13.27% -10.97% -5.73% -19.66% - Horiz. % 73.66% 77.74% 76.37% 67.42% 75.73% 80.34% 100.00%
Total Cost 911,230 981,377 964,785 883,783 712,161 660,253 816,516 7.57% QoQ % -7.15% 1.72% 9.17% 24.10% 7.86% -19.14% - Horiz. % 111.60% 120.19% 118.16% 108.24% 87.22% 80.86% 100.00%
Net Worth 769,460 736,595 761,919 707,075 660,791 629,909 634,319 13.70% QoQ % 4.46% -3.32% 7.76% 7.00% 4.90% -0.70% - Horiz. % 121.30% 116.12% 120.12% 111.47% 104.17% 99.30% 100.00%
Dividend 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Div 58,257 58,367 128,230 52,350 40,660 34,865 52,298 7.44% QoQ % -0.19% -54.48% 144.95% 28.75% 16.62% -33.33% - Horiz. % 111.39% 111.60% 245.19% 100.10% 77.75% 66.67% 100.00%
Div Payout % 64.66 % 58.24 % 127.44 % 59.97 % 61.91 % 69.51 % 66.45 % -1.80% QoQ % 11.02% -54.30% 112.51% -3.13% -10.93% 4.60% - Horiz. % 97.31% 87.64% 191.78% 90.25% 93.17% 104.60% 100.00%
Equity 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Net Worth 769,460 736,595 761,919 707,075 660,791 629,909 634,319 13.70% QoQ % 4.46% -3.32% 7.76% 7.00% 4.90% -0.70% - Horiz. % 121.30% 116.12% 120.12% 111.47% 104.17% 99.30% 100.00%
NOSH 1,165,143 1,167,347 1,165,728 1,163,335 1,161,729 1,162,195 1,162,184 0.17% QoQ % -0.19% 0.14% 0.21% 0.14% -0.04% 0.00% - Horiz. % 100.25% 100.44% 100.30% 100.10% 99.96% 100.00% 100.00%
Ratio Analysis 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
NP Margin 9.51 % 9.91 % 10.03 % 9.45 % 9.04 % 7.90 % 9.01 % 3.66% QoQ % -4.04% -1.20% 6.14% 4.54% 14.43% -12.32% - Horiz. % 105.55% 109.99% 111.32% 104.88% 100.33% 87.68% 100.00%
ROE 11.71 % 13.61 % 13.21 % 12.34 % 9.94 % 7.96 % 12.41 % -3.79% QoQ % -13.96% 3.03% 7.05% 24.14% 24.87% -35.86% - Horiz. % 94.36% 109.67% 106.45% 99.44% 80.10% 64.14% 100.00%
Per Share 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 86.42 93.31 91.99 83.89 67.40 61.68 77.21 7.78% QoQ % -7.38% 1.43% 9.66% 24.47% 9.27% -20.11% - Horiz. % 111.93% 120.85% 119.14% 108.65% 87.29% 79.89% 100.00%
EPS 7.73 8.59 8.63 7.50 5.65 4.32 6.77 9.22% QoQ % -10.01% -0.46% 15.07% 32.74% 30.79% -36.19% - Horiz. % 114.18% 126.88% 127.47% 110.78% 83.46% 63.81% 100.00%
DPS 5.00 5.00 11.00 4.50 3.50 3.00 4.50 7.26% QoQ % 0.00% -54.55% 144.44% 28.57% 16.67% -33.33% - Horiz. % 111.11% 111.11% 244.44% 100.00% 77.78% 66.67% 100.00%
NAPS 0.6604 0.6310 0.6536 0.6078 0.5688 0.5420 0.5458 13.51% QoQ % 4.66% -3.46% 7.54% 6.86% 4.94% -0.70% - Horiz. % 121.00% 115.61% 119.75% 111.36% 104.21% 99.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,170,933 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 86.00 93.03 91.58 83.35 66.87 61.22 76.64 7.96% QoQ % -7.56% 1.58% 9.87% 24.64% 9.23% -20.12% - Horiz. % 112.21% 121.39% 119.49% 108.76% 87.25% 79.88% 100.00%
EPS 7.69 8.56 8.59 7.45 5.61 4.28 6.72 9.38% QoQ % -10.16% -0.35% 15.30% 32.80% 31.07% -36.31% - Horiz. % 114.43% 127.38% 127.83% 110.86% 83.48% 63.69% 100.00%
DPS 4.98 4.98 10.95 4.47 3.47 2.98 4.47 7.45% QoQ % 0.00% -54.52% 144.97% 28.82% 16.44% -33.33% - Horiz. % 111.41% 111.41% 244.97% 100.00% 77.63% 66.67% 100.00%
NAPS 0.6571 0.6291 0.6507 0.6039 0.5643 0.5380 0.5417 13.70% QoQ % 4.45% -3.32% 7.75% 7.02% 4.89% -0.68% - Horiz. % 121.30% 116.13% 120.12% 111.48% 104.17% 99.32% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 -
Price 2.5000 2.0500 2.3100 2.1700 1.9800 1.7700 1.7700 -
P/RPS 2.89 2.20 2.51 2.59 2.94 2.87 2.29 16.73% QoQ % 31.36% -12.35% -3.09% -11.90% 2.44% 25.33% - Horiz. % 126.20% 96.07% 109.61% 113.10% 128.38% 125.33% 100.00%
P/EPS 32.33 23.88 26.76 28.92 35.03 41.01 26.14 15.18% QoQ % 35.39% -10.76% -7.47% -17.44% -14.58% 56.89% - Horiz. % 123.68% 91.35% 102.37% 110.64% 134.01% 156.89% 100.00%
EY 3.09 4.19 3.74 3.46 2.86 2.44 3.83 -13.30% QoQ % -26.25% 12.03% 8.09% 20.98% 17.21% -36.29% - Horiz. % 80.68% 109.40% 97.65% 90.34% 74.67% 63.71% 100.00%
DY 2.00 2.44 4.76 2.07 1.77 1.69 2.54 -14.69% QoQ % -18.03% -48.74% 129.95% 16.95% 4.73% -33.46% - Horiz. % 78.74% 96.06% 187.40% 81.50% 69.69% 66.54% 100.00%
P/NAPS 3.79 3.25 3.53 3.57 3.48 3.27 3.24 10.99% QoQ % 16.62% -7.93% -1.12% 2.59% 6.42% 0.93% - Horiz. % 116.98% 100.31% 108.95% 110.19% 107.41% 100.93% 100.00%
Price Multiplier on Announcement Date 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 12/12/23 - 12/06/23 13/03/23 08/12/22 12/09/22 13/06/22 -
Price 2.3000 2.1800 2.2300 2.1200 1.9900 1.8300 1.7800 -
P/RPS 2.66 2.34 2.42 2.53 2.95 2.97 2.31 9.83% QoQ % 13.68% -3.31% -4.35% -14.24% -0.67% 28.57% - Horiz. % 115.15% 101.30% 104.76% 109.52% 127.71% 128.57% 100.00%
P/EPS 29.74 25.39 25.84 28.25 35.20 42.40 26.28 8.57% QoQ % 17.13% -1.74% -8.53% -19.74% -16.98% 61.34% - Horiz. % 113.17% 96.61% 98.33% 107.50% 133.94% 161.34% 100.00%
EY 3.36 3.94 3.87 3.54 2.84 2.36 3.80 -7.86% QoQ % -14.72% 1.81% 9.32% 24.65% 20.34% -37.89% - Horiz. % 88.42% 103.68% 101.84% 93.16% 74.74% 62.11% 100.00%
DY 2.17 2.29 4.93 2.12 1.76 1.64 2.53 -9.70% QoQ % -5.24% -53.55% 132.55% 20.45% 7.32% -35.18% - Horiz. % 85.77% 90.51% 194.86% 83.79% 69.57% 64.82% 100.00%
P/NAPS 3.48 3.45 3.41 3.49 3.50 3.38 3.26 4.44% QoQ % 0.87% 1.17% -2.29% -0.29% 3.55% 3.68% - Horiz. % 106.75% 105.83% 104.60% 107.06% 107.36% 103.68% 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_13.03.2023.pdf 
