[BAUTO] QoQ Quarter Result on 2017-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 570,594 559,397 471,707 391,228 354,032 338,683 473,171 13.33% QoQ % 2.00% 18.59% 20.57% 10.51% 4.53% -28.42% - Horiz. % 120.59% 118.22% 99.69% 82.68% 74.82% 71.58% 100.00%
PBT 73,671 57,236 34,604 31,723 32,640 38,971 46,386 36.24% QoQ % 28.71% 65.40% 9.08% -2.81% -16.25% -15.99% - Horiz. % 158.82% 123.39% 74.60% 68.39% 70.37% 84.01% 100.00%
Tax -15,511 -12,940 -9,100 -8,565 -6,989 -10,543 -11,254 23.92% QoQ % -19.87% -42.20% -6.25% -22.55% 33.71% 6.32% - Horiz. % 137.83% 114.98% 80.86% 76.11% 62.10% 93.68% 100.00%
NP 58,160 44,296 25,504 23,158 25,651 28,428 35,132 40.07% QoQ % 31.30% 73.68% 10.13% -9.72% -9.77% -19.08% - Horiz. % 165.55% 126.08% 72.59% 65.92% 73.01% 80.92% 100.00%
NP to SH 57,187 40,472 22,201 20,207 22,211 25,105 30,627 51.81% QoQ % 41.30% 82.30% 9.87% -9.02% -11.53% -18.03% - Horiz. % 186.72% 132.14% 72.49% 65.98% 72.52% 81.97% 100.00%
Tax Rate 21.05 % 22.61 % 26.30 % 27.00 % 21.41 % 27.05 % 24.26 % -9.05% QoQ % -6.90% -14.03% -2.59% 26.11% -20.85% 11.50% - Horiz. % 86.77% 93.20% 108.41% 111.29% 88.25% 111.50% 100.00%
Total Cost 512,434 515,101 446,203 368,070 328,381 310,255 438,039 11.06% QoQ % -0.52% 15.44% 21.23% 12.09% 5.84% -29.17% - Horiz. % 116.98% 117.59% 101.86% 84.03% 74.97% 70.83% 100.00%
Net Worth 474,896 445,792 427,915 427,002 444,335 455,672 457,569 2.52% QoQ % 6.53% 4.18% 0.21% -3.90% -2.49% -0.41% - Horiz. % 103.79% 97.43% 93.52% 93.32% 97.11% 99.59% 100.00%
Dividend 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 57,731 26,562 18,404 17,320 36,251 31,524 31,544 49.79% QoQ % 117.34% 44.32% 6.26% -52.22% 14.99% -0.06% - Horiz. % 183.01% 84.21% 58.35% 54.91% 114.92% 99.94% 100.00%
Div Payout % 100.95 % 65.63 % 82.90 % 85.71 % 163.21 % 125.57 % 103.00 % -1.33% QoQ % 53.82% -20.83% -3.28% -47.48% 29.98% 21.91% - Horiz. % 98.01% 63.72% 80.49% 83.21% 158.46% 121.91% 100.00%
Equity 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 474,896 445,792 427,915 427,002 444,335 455,672 457,569 2.52% QoQ % 6.53% 4.18% 0.21% -3.90% -2.49% -0.41% - Horiz. % 103.79% 97.43% 93.52% 93.32% 97.11% 99.59% 100.00%
NOSH 1,154,623 1,154,904 1,150,310 1,154,685 1,150,829 1,146,347 1,147,078 0.44% QoQ % -0.02% 0.40% -0.38% 0.34% 0.39% -0.06% - Horiz. % 100.66% 100.68% 100.28% 100.66% 100.33% 99.94% 100.00%
Ratio Analysis 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 10.19 % 7.92 % 5.41 % 5.92 % 7.25 % 8.39 % 7.42 % 23.62% QoQ % 28.66% 46.40% -8.61% -18.34% -13.59% 13.07% - Horiz. % 137.33% 106.74% 72.91% 79.78% 97.71% 113.07% 100.00%
ROE 12.04 % 9.08 % 5.19 % 4.73 % 5.00 % 5.51 % 6.69 % 48.12% QoQ % 32.60% 74.95% 9.73% -5.40% -9.26% -17.64% - Horiz. % 179.97% 135.72% 77.58% 70.70% 74.74% 82.36% 100.00%
Per Share 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 49.42 48.44 41.01 33.88 30.76 29.54 41.25 12.84% QoQ % 2.02% 18.12% 21.04% 10.14% 4.13% -28.39% - Horiz. % 119.81% 117.43% 99.42% 82.13% 74.57% 71.61% 100.00%
EPS 4.93 3.50 1.93 1.75 1.93 2.19 2.67 50.68% QoQ % 40.86% 81.35% 10.29% -9.33% -11.87% -17.98% - Horiz. % 184.64% 131.09% 72.28% 65.54% 72.28% 82.02% 100.00%
DPS 5.00 2.30 1.60 1.50 3.15 2.75 2.75 49.13% QoQ % 117.39% 43.75% 6.67% -52.38% 14.55% 0.00% - Horiz. % 181.82% 83.64% 58.18% 54.55% 114.55% 100.00% 100.00%
NAPS 0.4113 0.3860 0.3720 0.3698 0.3861 0.3975 0.3989 2.07% QoQ % 6.55% 3.76% 0.59% -4.22% -2.87% -0.35% - Horiz. % 103.11% 96.77% 93.26% 92.70% 96.79% 99.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,170,933 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 48.73 47.77 40.28 33.41 30.24 28.92 40.41 13.33% QoQ % 2.01% 18.59% 20.56% 10.48% 4.56% -28.43% - Horiz. % 120.59% 118.21% 99.68% 82.68% 74.83% 71.57% 100.00%
EPS 4.88 3.46 1.90 1.73 1.90 2.14 2.62 51.56% QoQ % 41.04% 82.11% 9.83% -8.95% -11.21% -18.32% - Horiz. % 186.26% 132.06% 72.52% 66.03% 72.52% 81.68% 100.00%
DPS 4.93 2.27 1.57 1.48 3.10 2.69 2.69 49.93% QoQ % 117.18% 44.59% 6.08% -52.26% 15.24% 0.00% - Horiz. % 183.27% 84.39% 58.36% 55.02% 115.24% 100.00% 100.00%
NAPS 0.4056 0.3807 0.3654 0.3647 0.3795 0.3892 0.3908 2.52% QoQ % 6.54% 4.19% 0.19% -3.90% -2.49% -0.41% - Horiz. % 103.79% 97.42% 93.50% 93.32% 97.11% 99.59% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 2.2200 2.2400 2.0400 1.9600 2.1500 2.1000 2.2800 -
P/RPS 4.49 4.62 4.97 5.78 6.99 7.11 5.53 -13.00% QoQ % -2.81% -7.04% -14.01% -17.31% -1.69% 28.57% - Horiz. % 81.19% 83.54% 89.87% 104.52% 126.40% 128.57% 100.00%
P/EPS 44.82 63.92 105.70 112.00 111.40 95.89 85.39 -35.01% QoQ % -29.88% -39.53% -5.63% 0.54% 16.17% 12.30% - Horiz. % 52.49% 74.86% 123.78% 131.16% 130.46% 112.30% 100.00%
EY 2.23 1.56 0.95 0.89 0.90 1.04 1.17 53.91% QoQ % 42.95% 64.21% 6.74% -1.11% -13.46% -11.11% - Horiz. % 190.60% 133.33% 81.20% 76.07% 76.92% 88.89% 100.00%
DY 2.25 1.03 0.78 0.77 1.47 1.31 1.21 51.39% QoQ % 118.45% 32.05% 1.30% -47.62% 12.21% 8.26% - Horiz. % 185.95% 85.12% 64.46% 63.64% 121.49% 108.26% 100.00%
P/NAPS 5.40 5.80 5.48 5.30 5.57 5.28 5.72 -3.78% QoQ % -6.90% 5.84% 3.40% -4.85% 5.49% -7.69% - Horiz. % 94.41% 101.40% 95.80% 92.66% 97.38% 92.31% 100.00%
Price Multiplier on Announcement Date 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 12/06/18 12/03/18 08/12/17 11/09/17 13/06/17 14/03/17 08/12/16 -
Price 2.3300 2.0200 2.1600 2.1400 2.0200 2.0400 2.1200 -
P/RPS 4.71 4.17 5.27 6.32 6.57 6.90 5.14 -5.67% QoQ % 12.95% -20.87% -16.61% -3.81% -4.78% 34.24% - Horiz. % 91.63% 81.13% 102.53% 122.96% 127.82% 134.24% 100.00%
P/EPS 47.04 57.64 111.92 122.29 104.66 93.15 79.40 -29.53% QoQ % -18.39% -48.50% -8.48% 16.85% 12.36% 17.32% - Horiz. % 59.24% 72.59% 140.96% 154.02% 131.81% 117.32% 100.00%
EY 2.13 1.73 0.89 0.82 0.96 1.07 1.26 42.04% QoQ % 23.12% 94.38% 8.54% -14.58% -10.28% -15.08% - Horiz. % 169.05% 137.30% 70.63% 65.08% 76.19% 84.92% 100.00%
DY 2.15 1.14 0.74 0.70 1.56 1.35 1.30 39.98% QoQ % 88.60% 54.05% 5.71% -55.13% 15.56% 3.85% - Horiz. % 165.38% 87.69% 56.92% 53.85% 120.00% 103.85% 100.00%
P/NAPS 5.66 5.23 5.81 5.79 5.23 5.13 5.31 4.36% QoQ % 8.22% -9.98% 0.35% 10.71% 1.95% -3.39% - Horiz. % 106.59% 98.49% 109.42% 109.04% 98.49% 96.61% 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_2018.pdf 
