[BAUTO] QoQ Quarter Result on 2013-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 394,975 343,034 282,449 428,415 408,241 224,562 217,273 49.11% QoQ % 15.14% 21.45% -34.07% 4.94% 81.79% 3.35% - Horiz. % 181.79% 157.88% 130.00% 197.18% 187.89% 103.35% 100.00%
PBT 64,410 43,542 37,479 36,152 31,836 8,028 10,889 228.14% QoQ % 47.93% 16.18% 3.67% 13.56% 296.56% -26.27% - Horiz. % 591.51% 399.87% 344.19% 332.00% 292.37% 73.73% 100.00%
Tax -15,269 -12,284 -9,017 -9,290 -6,979 -1,974 -3,032 194.67% QoQ % -24.30% -36.23% 2.94% -33.11% -253.55% 34.89% - Horiz. % 503.59% 405.15% 297.39% 306.40% 230.18% 65.11% 100.00%
NP 49,141 31,258 28,462 26,862 24,857 6,054 7,857 240.60% QoQ % 57.21% 9.82% 5.96% 8.07% 310.59% -22.95% - Horiz. % 625.44% 397.84% 362.25% 341.89% 316.37% 77.05% 100.00%
NP to SH 48,103 30,569 27,600 26,087 23,336 6,423 7,857 235.78% QoQ % 57.36% 10.76% 5.80% 11.79% 263.32% -18.25% - Horiz. % 612.23% 389.07% 351.28% 332.02% 297.01% 81.75% 100.00%
Tax Rate 23.71 % 28.21 % 24.06 % 25.70 % 21.92 % 24.59 % 27.84 % -10.18% QoQ % -15.95% 17.25% -6.38% 17.24% -10.86% -11.67% - Horiz. % 85.17% 101.33% 86.42% 92.31% 78.74% 88.33% 100.00%
Total Cost 345,834 311,776 253,987 401,553 383,384 218,508 209,416 39.84% QoQ % 10.92% 22.75% -36.75% 4.74% 75.46% 4.34% - Horiz. % 165.14% 148.88% 121.28% 191.75% 183.07% 104.34% 100.00%
Net Worth 344,939 287,647 212,008 - 158,886 - - - QoQ % 19.92% 35.68% 0.00% 0.00% 0.00% 0.00% - Horiz. % 217.10% 181.04% 133.43% 0.00% 100.00% - -
Dividend 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 28,201 - 12,610 - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 223.62% 0.00% 100.00% - - - -
Div Payout % 58.63 % - % 45.69 % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 128.32% 0.00% 100.00% - - - -
Equity 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 344,939 287,647 212,008 - 158,886 - - - QoQ % 19.92% 35.68% 0.00% 0.00% 0.00% 0.00% - Horiz. % 217.10% 181.04% 133.43% 0.00% 100.00% - -
NOSH 805,745 787,860 720,626 720,635 720,246 721,685 720,825 7.73% QoQ % 2.27% 9.33% -0.00% 0.05% -0.20% 0.12% - Horiz. % 111.78% 109.30% 99.97% 99.97% 99.92% 100.12% 100.00%
Ratio Analysis 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 12.44 % 9.11 % 10.08 % 6.27 % 6.09 % 2.70 % 3.62 % 128.24% QoQ % 36.55% -9.62% 60.77% 2.96% 125.56% -25.41% - Horiz. % 343.65% 251.66% 278.45% 173.20% 168.23% 74.59% 100.00%
ROE 13.95 % 10.63 % 13.02 % - % 14.69 % - % - % - QoQ % 31.23% -18.36% 0.00% 0.00% 0.00% 0.00% - Horiz. % 94.96% 72.36% 88.63% 0.00% 100.00% - -
Per Share 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 49.02 43.54 39.19 59.45 56.68 31.12 30.14 38.42% QoQ % 12.59% 11.10% -34.08% 4.89% 82.13% 3.25% - Horiz. % 162.64% 144.46% 130.03% 197.25% 188.06% 103.25% 100.00%
EPS 5.97 3.88 3.83 3.62 3.24 0.89 1.09 211.69% QoQ % 53.87% 1.31% 5.80% 11.73% 264.04% -18.35% - Horiz. % 547.71% 355.96% 351.38% 332.11% 297.25% 81.65% 100.00%
DPS 3.50 0.00 1.75 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 200.00% 0.00% 100.00% - - - -
NAPS 0.4281 0.3651 0.2942 - 0.2206 - - - QoQ % 17.26% 24.10% 0.00% 0.00% 0.00% 0.00% - Horiz. % 194.06% 165.50% 133.36% 0.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 1,170,933 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 33.73 29.30 24.12 36.59 34.86 19.18 18.56 49.09% QoQ % 15.12% 21.48% -34.08% 4.96% 81.75% 3.34% - Horiz. % 181.73% 157.87% 129.96% 197.14% 187.82% 103.34% 100.00%
EPS 4.11 2.61 2.36 2.23 1.99 0.55 0.67 236.22% QoQ % 57.47% 10.59% 5.83% 12.06% 261.82% -17.91% - Horiz. % 613.43% 389.55% 352.24% 332.84% 297.01% 82.09% 100.00%
DPS 2.41 0.00 1.08 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 223.15% 0.00% 100.00% - - - -
NAPS 0.2946 0.2457 0.1811 - 0.1357 - - - QoQ % 19.90% 35.67% 0.00% 0.00% 0.00% 0.00% - Horiz. % 217.10% 181.06% 133.46% 0.00% 100.00% - -
Price Multiplier on Financial Quarter End Date 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 - - - - - -
Price 2.0800 1.9300 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 4.24 4.43 0.00 0.00 0.00 0.00 0.00 - QoQ % -4.29% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 95.71% 100.00% - - - - -
P/EPS 34.84 49.74 0.00 0.00 0.00 0.00 0.00 - QoQ % -29.96% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 70.04% 100.00% - - - - -
EY 2.87 2.01 0.00 0.00 0.00 0.00 0.00 - QoQ % 42.79% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 142.79% 100.00% - - - - -
DY 1.68 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 4.86 5.29 0.00 0.00 0.00 0.00 0.00 - QoQ % -8.13% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 91.87% 100.00% - - - - -
Price Multiplier on Announcement Date 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 11/06/14 10/03/14 06/12/13 - - - - -
Price 2.3100 1.8600 1.7100 0.0000 0.0000 0.0000 0.0000 -
P/RPS 4.71 4.27 4.36 0.00 0.00 0.00 0.00 - QoQ % 10.30% -2.06% 0.00% 0.00% 0.00% 0.00% - Horiz. % 108.03% 97.94% 100.00% - - - -
P/EPS 38.69 47.94 44.65 0.00 0.00 0.00 0.00 - QoQ % -19.29% 7.37% 0.00% 0.00% 0.00% 0.00% - Horiz. % 86.65% 107.37% 100.00% - - - -
EY 2.58 2.09 2.24 0.00 0.00 0.00 0.00 - QoQ % 23.44% -6.70% 0.00% 0.00% 0.00% 0.00% - Horiz. % 115.18% 93.30% 100.00% - - - -
DY 1.52 0.00 1.02 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 149.02% 0.00% 100.00% - - - -
P/NAPS 5.40 5.09 5.81 0.00 0.00 0.00 0.00 - QoQ % 6.09% -12.39% 0.00% 0.00% 0.00% 0.00% - Horiz. % 92.94% 87.61% 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_Qtr1_2015.pdf 
