[BAUTO] QoQ Quarter Result on 2013-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 507,951 394,975 343,034 282,449 428,415 408,241 224,562 72.57% QoQ % 28.60% 15.14% 21.45% -34.07% 4.94% 81.79% - Horiz. % 226.20% 175.89% 152.76% 125.78% 190.78% 181.79% 100.00%
PBT 76,468 64,410 43,542 37,479 36,152 31,836 8,028 351.21% QoQ % 18.72% 47.93% 16.18% 3.67% 13.56% 296.56% - Horiz. % 952.52% 802.32% 542.38% 466.85% 450.32% 396.56% 100.00%
Tax -19,071 -15,269 -12,284 -9,017 -9,290 -6,979 -1,974 355.50% QoQ % -24.90% -24.30% -36.23% 2.94% -33.11% -253.55% - Horiz. % 966.11% 773.51% 622.29% 456.79% 470.62% 353.55% 100.00%
NP 57,397 49,141 31,258 28,462 26,862 24,857 6,054 349.80% QoQ % 16.80% 57.21% 9.82% 5.96% 8.07% 310.59% - Horiz. % 948.08% 811.71% 516.32% 470.14% 443.71% 410.59% 100.00%
NP to SH 56,101 48,103 30,569 27,600 26,087 23,336 6,423 325.81% QoQ % 16.63% 57.36% 10.76% 5.80% 11.79% 263.32% - Horiz. % 873.44% 748.92% 475.93% 429.71% 406.15% 363.32% 100.00%
Tax Rate 24.94 % 23.71 % 28.21 % 24.06 % 25.70 % 21.92 % 24.59 % 0.95% QoQ % 5.19% -15.95% 17.25% -6.38% 17.24% -10.86% - Horiz. % 101.42% 96.42% 114.72% 97.84% 104.51% 89.14% 100.00%
Total Cost 450,554 345,834 311,776 253,987 401,553 383,384 218,508 62.22% QoQ % 30.28% 10.92% 22.75% -36.75% 4.74% 75.46% - Horiz. % 206.20% 158.27% 142.68% 116.24% 183.77% 175.46% 100.00%
Net Worth 374,383 344,939 287,647 212,008 - 158,886 - - QoQ % 8.54% 19.92% 35.68% 0.00% 0.00% 0.00% - Horiz. % 235.63% 217.10% 181.04% 133.43% 0.00% 100.00% -
Dividend 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 16,144 28,201 - 12,610 - - - - QoQ % -42.75% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 128.02% 223.62% 0.00% 100.00% - - -
Div Payout % 28.78 % 58.63 % - % 45.69 % - % - % - % - QoQ % -50.91% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 62.99% 128.32% 0.00% 100.00% - - -
Equity 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 374,383 344,939 287,647 212,008 - 158,886 - - QoQ % 8.54% 19.92% 35.68% 0.00% 0.00% 0.00% - Horiz. % 235.63% 217.10% 181.04% 133.43% 0.00% 100.00% -
NOSH 807,208 805,745 787,860 720,626 720,635 720,246 721,685 7.77% QoQ % 0.18% 2.27% 9.33% -0.00% 0.05% -0.20% - Horiz. % 111.85% 111.65% 109.17% 99.85% 99.85% 99.80% 100.00%
Ratio Analysis 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 11.30 % 12.44 % 9.11 % 10.08 % 6.27 % 6.09 % 2.70 % 160.38% QoQ % -9.16% 36.55% -9.62% 60.77% 2.96% 125.56% - Horiz. % 418.52% 460.74% 337.41% 373.33% 232.22% 225.56% 100.00%
ROE 14.98 % 13.95 % 10.63 % 13.02 % - % 14.69 % - % - QoQ % 7.38% 31.23% -18.36% 0.00% 0.00% 0.00% - Horiz. % 101.97% 94.96% 72.36% 88.63% 0.00% 100.00% -
Per Share 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 62.93 49.02 43.54 39.19 59.45 56.68 31.12 60.12% QoQ % 28.38% 12.59% 11.10% -34.08% 4.89% 82.13% - Horiz. % 202.22% 157.52% 139.91% 125.93% 191.03% 182.13% 100.00%
EPS 6.95 5.97 3.88 3.83 3.62 3.24 0.89 295.09% QoQ % 16.42% 53.87% 1.31% 5.80% 11.73% 264.04% - Horiz. % 780.90% 670.79% 435.96% 430.34% 406.74% 364.04% 100.00%
DPS 2.00 3.50 0.00 1.75 0.00 0.00 0.00 - QoQ % -42.86% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 114.29% 200.00% 0.00% 100.00% - - -
NAPS 0.4638 0.4281 0.3651 0.2942 - 0.2206 - - QoQ % 8.34% 17.26% 24.10% 0.00% 0.00% 0.00% - Horiz. % 210.24% 194.06% 165.50% 133.36% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,170,933 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 43.38 33.73 29.30 24.12 36.59 34.86 19.18 72.56% QoQ % 28.61% 15.12% 21.48% -34.08% 4.96% 81.75% - Horiz. % 226.17% 175.86% 152.76% 125.76% 190.77% 181.75% 100.00%
EPS 4.79 4.11 2.61 2.36 2.23 1.99 0.55 324.98% QoQ % 16.55% 57.47% 10.59% 5.83% 12.06% 261.82% - Horiz. % 870.91% 747.27% 474.55% 429.09% 405.45% 361.82% 100.00%
DPS 1.38 2.41 0.00 1.08 0.00 0.00 0.00 - QoQ % -42.74% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 127.78% 223.15% 0.00% 100.00% - - -
NAPS 0.3197 0.2946 0.2457 0.1811 - 0.1357 - - QoQ % 8.52% 19.90% 35.67% 0.00% 0.00% 0.00% - Horiz. % 235.59% 217.10% 181.06% 133.46% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 - - - - -
Price 2.5800 2.0800 1.9300 0.0000 0.0000 0.0000 0.0000 -
P/RPS 4.10 4.24 4.43 0.00 0.00 0.00 0.00 - QoQ % -3.30% -4.29% 0.00% 0.00% 0.00% 0.00% - Horiz. % 92.55% 95.71% 100.00% - - - -
P/EPS 37.12 34.84 49.74 0.00 0.00 0.00 0.00 - QoQ % 6.54% -29.96% 0.00% 0.00% 0.00% 0.00% - Horiz. % 74.63% 70.04% 100.00% - - - -
EY 2.69 2.87 2.01 0.00 0.00 0.00 0.00 - QoQ % -6.27% 42.79% 0.00% 0.00% 0.00% 0.00% - Horiz. % 133.83% 142.79% 100.00% - - - -
DY 0.78 1.68 0.00 0.00 0.00 0.00 0.00 - QoQ % -53.57% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 46.43% 100.00% - - - - -
P/NAPS 5.56 4.86 5.29 0.00 0.00 0.00 0.00 - QoQ % 14.40% -8.13% 0.00% 0.00% 0.00% 0.00% - Horiz. % 105.10% 91.87% 100.00% - - - -
Price Multiplier on Announcement Date 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 08/09/14 11/06/14 10/03/14 06/12/13 - - - -
Price 2.9000 2.3100 1.8600 1.7100 0.0000 0.0000 0.0000 -
P/RPS 4.61 4.71 4.27 4.36 0.00 0.00 0.00 - QoQ % -2.12% 10.30% -2.06% 0.00% 0.00% 0.00% - Horiz. % 105.73% 108.03% 97.94% 100.00% - - -
P/EPS 41.73 38.69 47.94 44.65 0.00 0.00 0.00 - QoQ % 7.86% -19.29% 7.37% 0.00% 0.00% 0.00% - Horiz. % 93.46% 86.65% 107.37% 100.00% - - -
EY 2.40 2.58 2.09 2.24 0.00 0.00 0.00 - QoQ % -6.98% 23.44% -6.70% 0.00% 0.00% 0.00% - Horiz. % 107.14% 115.18% 93.30% 100.00% - - -
DY 0.69 1.52 0.00 1.02 0.00 0.00 0.00 - QoQ % -54.61% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 67.65% 149.02% 0.00% 100.00% - - -
P/NAPS 6.25 5.40 5.09 5.81 0.00 0.00 0.00 - QoQ % 15.74% 6.09% -12.39% 0.00% 0.00% 0.00% - Horiz. % 107.57% 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_Q2_2014.pdf 
