[BAUTO] QoQ Quarter Result on 2016-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 354,032 338,683 473,171 493,616 534,712 522,580 542,406 -24.77% QoQ % 4.53% -28.42% -4.14% -7.69% 2.32% -3.66% - Horiz. % 65.27% 62.44% 87.24% 91.00% 98.58% 96.34% 100.00%
PBT 32,640 38,971 46,386 58,573 73,269 58,223 73,700 -41.93% QoQ % -16.25% -15.99% -20.81% -20.06% 25.84% -21.00% - Horiz. % 44.29% 52.88% 62.94% 79.47% 99.42% 79.00% 100.00%
Tax -6,989 -10,543 -11,254 -14,324 -17,488 -14,195 -17,840 -46.49% QoQ % 33.71% 6.32% 21.43% 18.09% -23.20% 20.43% - Horiz. % 39.18% 59.10% 63.08% 80.29% 98.03% 79.57% 100.00%
NP 25,651 28,428 35,132 44,249 55,781 44,028 55,860 -40.51% QoQ % -9.77% -19.08% -20.60% -20.67% 26.69% -21.18% - Horiz. % 45.92% 50.89% 62.89% 79.21% 99.86% 78.82% 100.00%
NP to SH 22,211 25,105 30,627 41,111 51,618 41,128 53,063 -44.07% QoQ % -11.53% -18.03% -25.50% -20.36% 25.51% -22.49% - Horiz. % 41.86% 47.31% 57.72% 77.48% 97.28% 77.51% 100.00%
Tax Rate 21.41 % 27.05 % 24.26 % 24.45 % 23.87 % 24.38 % 24.21 % -7.87% QoQ % -20.85% 11.50% -0.78% 2.43% -2.09% 0.70% - Horiz. % 88.43% 111.73% 100.21% 100.99% 98.60% 100.70% 100.00%
Total Cost 328,381 310,255 438,039 449,367 478,931 478,552 486,546 -23.08% QoQ % 5.84% -29.17% -2.52% -6.17% 0.08% -1.64% - Horiz. % 67.49% 63.77% 90.03% 92.36% 98.43% 98.36% 100.00%
Net Worth 444,335 455,672 457,569 457,030 531,287 504,617 491,459 -6.50% QoQ % -2.49% -0.41% 0.12% -13.98% 5.29% 2.68% - Horiz. % 90.41% 92.72% 93.10% 92.99% 108.10% 102.68% 100.00%
Dividend 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 36,251 31,524 31,544 34,354 114,452 24,562 28,467 17.50% QoQ % 14.99% -0.06% -8.18% -69.98% 365.96% -13.72% - Horiz. % 127.34% 110.74% 110.81% 120.68% 402.05% 86.28% 100.00%
Div Payout % 163.21 % 125.57 % 103.00 % 83.57 % 221.73 % 59.72 % 53.65 % 110.09% QoQ % 29.98% 21.91% 23.25% -62.31% 271.28% 11.31% - Horiz. % 304.21% 234.05% 191.99% 155.77% 413.29% 111.31% 100.00%
Equity 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 444,335 455,672 457,569 457,030 531,287 504,617 491,459 -6.50% QoQ % -2.49% -0.41% 0.12% -13.98% 5.29% 2.68% - Horiz. % 90.41% 92.72% 93.10% 92.99% 108.10% 102.68% 100.00%
NOSH 1,150,829 1,146,347 1,147,078 1,145,153 1,144,523 1,142,444 1,138,691 0.71% QoQ % 0.39% -0.06% 0.17% 0.06% 0.18% 0.33% - Horiz. % 101.07% 100.67% 100.74% 100.57% 100.51% 100.33% 100.00%
Ratio Analysis 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 7.25 % 8.39 % 7.42 % 8.96 % 10.43 % 8.43 % 10.30 % -20.89% QoQ % -13.59% 13.07% -17.19% -14.09% 23.72% -18.16% - Horiz. % 70.39% 81.46% 72.04% 86.99% 101.26% 81.84% 100.00%
ROE 5.00 % 5.51 % 6.69 % 9.00 % 9.72 % 8.15 % 10.80 % -40.18% QoQ % -9.26% -17.64% -25.67% -7.41% 19.26% -24.54% - Horiz. % 46.30% 51.02% 61.94% 83.33% 90.00% 75.46% 100.00%
Per Share 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 30.76 29.54 41.25 43.10 46.72 45.74 47.63 -25.31% QoQ % 4.13% -28.39% -4.29% -7.75% 2.14% -3.97% - Horiz. % 64.58% 62.02% 86.61% 90.49% 98.09% 96.03% 100.00%
EPS 1.93 2.19 2.67 3.59 4.51 3.60 4.66 -44.47% QoQ % -11.87% -17.98% -25.63% -20.40% 25.28% -22.75% - Horiz. % 41.42% 47.00% 57.30% 77.04% 96.78% 77.25% 100.00%
DPS 3.15 2.75 2.75 3.00 10.00 2.15 2.50 16.67% QoQ % 14.55% 0.00% -8.33% -70.00% 365.12% -14.00% - Horiz. % 126.00% 110.00% 110.00% 120.00% 400.00% 86.00% 100.00%
NAPS 0.3861 0.3975 0.3989 0.3991 0.4642 0.4417 0.4316 -7.16% QoQ % -2.87% -0.35% -0.05% -14.02% 5.09% 2.34% - Horiz. % 89.46% 92.10% 92.42% 92.47% 107.55% 102.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,170,933 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 30.24 28.92 40.41 42.16 45.67 44.63 46.32 -24.76% QoQ % 4.56% -28.43% -4.15% -7.69% 2.33% -3.65% - Horiz. % 65.28% 62.44% 87.24% 91.02% 98.60% 96.35% 100.00%
EPS 1.90 2.14 2.62 3.51 4.41 3.51 4.53 -44.00% QoQ % -11.21% -18.32% -25.36% -20.41% 25.64% -22.52% - Horiz. % 41.94% 47.24% 57.84% 77.48% 97.35% 77.48% 100.00%
DPS 3.10 2.69 2.69 2.93 9.77 2.10 2.43 17.64% QoQ % 15.24% 0.00% -8.19% -70.01% 365.24% -13.58% - Horiz. % 127.57% 110.70% 110.70% 120.58% 402.06% 86.42% 100.00%
NAPS 0.3795 0.3892 0.3908 0.3903 0.4537 0.4310 0.4197 -6.50% QoQ % -2.49% -0.41% 0.13% -13.97% 5.27% 2.69% - Horiz. % 90.42% 92.73% 93.11% 93.00% 108.10% 102.69% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 2.1500 2.1000 2.2800 2.3400 2.2000 2.1700 2.1000 -
P/RPS 6.99 7.11 5.53 5.43 4.71 4.74 4.41 35.98% QoQ % -1.69% 28.57% 1.84% 15.29% -0.63% 7.48% - Horiz. % 158.50% 161.22% 125.40% 123.13% 106.80% 107.48% 100.00%
P/EPS 111.40 95.89 85.39 65.18 48.78 60.28 45.06 82.94% QoQ % 16.17% 12.30% 31.01% 33.62% -19.08% 33.78% - Horiz. % 247.23% 212.81% 189.50% 144.65% 108.26% 133.78% 100.00%
EY 0.90 1.04 1.17 1.53 2.05 1.66 2.22 -45.25% QoQ % -13.46% -11.11% -23.53% -25.37% 23.49% -25.23% - Horiz. % 40.54% 46.85% 52.70% 68.92% 92.34% 74.77% 100.00%
DY 1.47 1.31 1.21 1.28 4.55 0.99 1.19 15.14% QoQ % 12.21% 8.26% -5.47% -71.87% 359.60% -16.81% - Horiz. % 123.53% 110.08% 101.68% 107.56% 382.35% 83.19% 100.00%
P/NAPS 5.57 5.28 5.72 5.86 4.74 4.91 4.87 9.38% QoQ % 5.49% -7.69% -2.39% 23.63% -3.46% 0.82% - Horiz. % 114.37% 108.42% 117.45% 120.33% 97.33% 100.82% 100.00%
Price Multiplier on Announcement Date 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 13/06/17 14/03/17 08/12/16 08/09/16 13/06/16 11/03/16 10/12/15 -
Price 2.0200 2.0400 2.1200 2.2500 2.2800 2.1900 2.1200 -
P/RPS 6.57 6.90 5.14 5.22 4.88 4.79 4.45 29.69% QoQ % -4.78% 34.24% -1.53% 6.97% 1.88% 7.64% - Horiz. % 147.64% 155.06% 115.51% 117.30% 109.66% 107.64% 100.00%
P/EPS 104.66 93.15 79.40 62.67 50.55 60.83 45.49 74.37% QoQ % 12.36% 17.32% 26.70% 23.98% -16.90% 33.72% - Horiz. % 230.07% 204.77% 174.54% 137.77% 111.12% 133.72% 100.00%
EY 0.96 1.07 1.26 1.60 1.98 1.64 2.20 -42.50% QoQ % -10.28% -15.08% -21.25% -19.19% 20.73% -25.45% - Horiz. % 43.64% 48.64% 57.27% 72.73% 90.00% 74.55% 100.00%
DY 1.56 1.35 1.30 1.33 4.39 0.98 1.18 20.48% QoQ % 15.56% 3.85% -2.26% -69.70% 347.96% -16.95% - Horiz. % 132.20% 114.41% 110.17% 112.71% 372.03% 83.05% 100.00%
P/NAPS 5.23 5.13 5.31 5.64 4.91 4.96 4.91 4.30% QoQ % 1.95% -3.39% -5.85% 14.87% -1.01% 1.02% - Horiz. % 106.52% 104.48% 108.15% 114.87% 100.00% 101.02% 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_2017.pdf 
