[BAUTO] QoQ Quarter Result on 2019-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 299,360 467,463 457,169 535,044 538,277 778,130 690,318 -42.74% QoQ % -35.96% 2.25% -14.55% -0.60% -30.82% 12.72% - Horiz. % 43.37% 67.72% 66.23% 77.51% 77.98% 112.72% 100.00%
PBT 3,199 34,347 29,188 65,037 77,608 102,821 94,584 -89.56% QoQ % -90.69% 17.68% -55.12% -16.20% -24.52% 8.71% - Horiz. % 3.38% 36.31% 30.86% 68.76% 82.05% 108.71% 100.00%
Tax -1,143 -5,965 -7,580 -13,564 -17,420 -21,199 -19,965 -85.17% QoQ % 80.84% 21.31% 44.12% 22.14% 17.83% -6.18% - Horiz. % 5.73% 29.88% 37.97% 67.94% 87.25% 106.18% 100.00%
NP 2,056 28,382 21,608 51,473 60,188 81,622 74,619 -90.90% QoQ % -92.76% 31.35% -58.02% -14.48% -26.26% 9.39% - Horiz. % 2.76% 38.04% 28.96% 68.98% 80.66% 109.39% 100.00%
NP to SH 2,459 27,150 20,388 50,515 60,057 81,013 73,917 -89.68% QoQ % -90.94% 33.17% -59.64% -15.89% -25.87% 9.60% - Horiz. % 3.33% 36.73% 27.58% 68.34% 81.25% 109.60% 100.00%
Tax Rate 35.73 % 17.37 % 25.97 % 20.86 % 22.45 % 20.62 % 21.11 % 42.07% QoQ % 105.70% -33.12% 24.50% -7.08% 8.87% -2.32% - Horiz. % 169.26% 82.28% 123.02% 98.82% 106.35% 97.68% 100.00%
Total Cost 297,304 439,081 435,561 483,571 478,089 696,508 615,699 -38.48% QoQ % -32.29% 0.81% -9.93% 1.15% -31.36% 13.12% - Horiz. % 48.29% 71.31% 70.74% 78.54% 77.65% 113.12% 100.00%
Net Worth 469,636 478,277 482,361 498,647 566,378 555,926 515,793 -6.06% QoQ % -1.81% -0.85% -3.27% -11.96% 1.88% 7.78% - Horiz. % 91.05% 92.73% 93.52% 96.68% 109.81% 107.78% 100.00%
Dividend 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div - 16,840 31,856 37,723 121,839 52,226 43,544 - QoQ % 0.00% -47.14% -15.55% -69.04% 133.29% 19.94% - Horiz. % 0.00% 38.68% 73.16% 86.63% 279.81% 119.94% 100.00%
Div Payout % - % 62.03 % 156.25 % 74.68 % 202.87 % 64.47 % 58.91 % - QoQ % 0.00% -60.30% 109.23% -63.19% 214.67% 9.44% - Horiz. % 0.00% 105.30% 265.24% 126.77% 344.37% 109.44% 100.00%
Equity 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 469,636 478,277 482,361 498,647 566,378 555,926 515,793 -6.06% QoQ % -1.81% -0.85% -3.27% -11.96% 1.88% 7.78% - Horiz. % 91.05% 92.73% 93.52% 96.68% 109.81% 107.78% 100.00%
NOSH 1,162,180 1,161,431 1,158,409 1,160,725 1,160,373 1,160,599 1,161,174 0.06% QoQ % 0.06% 0.26% -0.20% 0.03% -0.02% -0.05% - Horiz. % 100.09% 100.02% 99.76% 99.96% 99.93% 99.95% 100.00%
Ratio Analysis 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 0.69 % 6.07 % 4.73 % 9.62 % 11.18 % 10.49 % 10.81 % -84.06% QoQ % -88.63% 28.33% -50.83% -13.95% 6.58% -2.96% - Horiz. % 6.38% 56.15% 43.76% 88.99% 103.42% 97.04% 100.00%
ROE 0.52 % 5.68 % 4.23 % 10.13 % 10.60 % 14.57 % 14.33 % -89.06% QoQ % -90.85% 34.28% -58.24% -4.43% -27.25% 1.67% - Horiz. % 3.63% 39.64% 29.52% 70.69% 73.97% 101.67% 100.00%
Per Share 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 25.76 40.25 39.47 46.10 46.39 67.05 59.45 -42.77% QoQ % -36.00% 1.98% -14.38% -0.63% -30.81% 12.78% - Horiz. % 43.33% 67.70% 66.39% 77.54% 78.03% 112.78% 100.00%
EPS 0.21 2.34 1.76 4.35 5.18 6.99 6.36 -89.73% QoQ % -91.03% 32.95% -59.54% -16.02% -25.89% 9.91% - Horiz. % 3.30% 36.79% 27.67% 68.40% 81.45% 109.91% 100.00%
DPS 0.00 1.45 2.75 3.25 10.50 4.50 3.75 - QoQ % 0.00% -47.27% -15.38% -69.05% 133.33% 20.00% - Horiz. % 0.00% 38.67% 73.33% 86.67% 280.00% 120.00% 100.00%
NAPS 0.4041 0.4118 0.4164 0.4296 0.4881 0.4790 0.4442 -6.12% QoQ % -1.87% -1.10% -3.07% -11.99% 1.90% 7.83% - Horiz. % 90.97% 92.71% 93.74% 96.71% 109.88% 107.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,170,933 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 25.57 39.92 39.04 45.69 45.97 66.45 58.95 -42.73% QoQ % -35.95% 2.25% -14.55% -0.61% -30.82% 12.72% - Horiz. % 43.38% 67.72% 66.23% 77.51% 77.98% 112.72% 100.00%
EPS 0.21 2.32 1.74 4.31 5.13 6.92 6.31 -89.67% QoQ % -90.95% 33.33% -59.63% -15.98% -25.87% 9.67% - Horiz. % 3.33% 36.77% 27.58% 68.30% 81.30% 109.67% 100.00%
DPS 0.00 1.44 2.72 3.22 10.41 4.46 3.72 - QoQ % 0.00% -47.06% -15.53% -69.07% 133.41% 19.89% - Horiz. % 0.00% 38.71% 73.12% 86.56% 279.84% 119.89% 100.00%
NAPS 0.4011 0.4085 0.4119 0.4259 0.4837 0.4748 0.4405 -6.06% QoQ % -1.81% -0.83% -3.29% -11.95% 1.87% 7.79% - Horiz. % 91.06% 92.74% 93.51% 96.69% 109.81% 107.79% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 1.3600 1.8500 2.2800 2.5500 2.4000 2.1900 1.9000 -
P/RPS 5.28 4.60 5.78 5.53 5.17 3.27 3.20 39.68% QoQ % 14.78% -20.42% 4.52% 6.96% 58.10% 2.19% - Horiz. % 165.00% 143.75% 180.63% 172.81% 161.56% 102.19% 100.00%
P/EPS 642.77 79.14 129.55 58.59 46.37 31.37 29.85 675.45% QoQ % 712.19% -38.91% 121.11% 26.35% 47.82% 5.09% - Horiz. % 2,153.33% 265.13% 434.00% 196.28% 155.34% 105.09% 100.00%
EY 0.16 1.26 0.77 1.71 2.16 3.19 3.35 -86.86% QoQ % -87.30% 63.64% -54.97% -20.83% -32.29% -4.78% - Horiz. % 4.78% 37.61% 22.99% 51.04% 64.48% 95.22% 100.00%
DY 0.00 0.78 1.21 1.27 4.37 2.05 1.97 - QoQ % 0.00% -35.54% -4.72% -70.94% 113.17% 4.06% - Horiz. % 0.00% 39.59% 61.42% 64.47% 221.83% 104.06% 100.00%
P/NAPS 3.37 4.49 5.48 5.94 4.92 4.57 4.28 -14.74% QoQ % -24.94% -18.07% -7.74% 20.73% 7.66% 6.78% - Horiz. % 78.74% 104.91% 128.04% 138.79% 114.95% 106.78% 100.00%
Price Multiplier on Announcement Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 11/06/20 16/03/20 10/12/19 13/09/19 12/06/19 13/03/19 12/12/18 -
Price 1.6200 1.4800 2.1500 2.3900 2.4000 2.2400 2.1200 -
P/RPS 6.29 3.68 5.45 5.18 5.17 3.34 3.57 45.93% QoQ % 70.92% -32.48% 5.21% 0.19% 54.79% -6.44% - Horiz. % 176.19% 103.08% 152.66% 145.10% 144.82% 93.56% 100.00%
P/EPS 765.65 63.31 122.16 54.92 46.37 32.09 33.30 710.13% QoQ % 1,109.37% -48.17% 122.43% 18.44% 44.50% -3.63% - Horiz. % 2,299.25% 190.12% 366.85% 164.92% 139.25% 96.37% 100.00%
EY 0.13 1.58 0.82 1.82 2.16 3.12 3.00 -87.69% QoQ % -91.77% 92.68% -54.95% -15.74% -30.77% 4.00% - Horiz. % 4.33% 52.67% 27.33% 60.67% 72.00% 104.00% 100.00%
DY 0.00 0.98 1.28 1.36 4.37 2.01 1.77 - QoQ % 0.00% -23.44% -5.88% -68.88% 117.41% 13.56% - Horiz. % 0.00% 55.37% 72.32% 76.84% 246.89% 113.56% 100.00%
P/NAPS 4.01 3.59 5.16 5.56 4.92 4.68 4.77 -10.94% QoQ % 11.70% -30.43% -7.19% 13.01% 5.13% -1.89% - Horiz. % 84.07% 75.26% 108.18% 116.56% 103.14% 98.11% 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_2020.pdf 
