[BAUTO] QoQ Quarter Result on 2014-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 512,545 424,343 388,761 508,822 507,951 394,975 343,034 30.79% QoQ % 20.79% 9.15% -23.60% 0.17% 28.60% 15.14% - Horiz. % 149.42% 123.70% 113.33% 148.33% 148.08% 115.14% 100.00%
PBT 73,539 77,244 66,171 81,033 76,468 64,410 43,542 41.96% QoQ % -4.80% 16.73% -18.34% 5.97% 18.72% 47.93% - Horiz. % 168.89% 177.40% 151.97% 186.10% 175.62% 147.93% 100.00%
Tax -18,509 -20,233 -17,686 -21,405 -19,071 -15,269 -12,284 31.53% QoQ % 8.52% -14.40% 17.37% -12.24% -24.90% -24.30% - Horiz. % 150.68% 164.71% 143.98% 174.25% 155.25% 124.30% 100.00%
NP 55,030 57,011 48,485 59,628 57,397 49,141 31,258 45.95% QoQ % -3.47% 17.58% -18.69% 3.89% 16.80% 57.21% - Horiz. % 176.05% 182.39% 155.11% 190.76% 183.62% 157.21% 100.00%
NP to SH 52,203 55,264 46,523 57,522 56,101 48,103 30,569 43.01% QoQ % -5.54% 18.79% -19.12% 2.53% 16.63% 57.36% - Horiz. % 170.77% 180.78% 152.19% 188.17% 183.52% 157.36% 100.00%
Tax Rate 25.17 % 26.19 % 26.73 % 26.42 % 24.94 % 23.71 % 28.21 % -7.34% QoQ % -3.89% -2.02% 1.17% 5.93% 5.19% -15.95% - Horiz. % 89.22% 92.84% 94.75% 93.65% 88.41% 84.05% 100.00%
Total Cost 457,515 367,332 340,276 449,194 450,554 345,834 311,776 29.23% QoQ % 24.55% 7.95% -24.25% -0.30% 30.28% 10.92% - Horiz. % 146.74% 117.82% 109.14% 144.08% 144.51% 110.92% 100.00%
Net Worth 460,936 476,164 446,021 418,488 374,383 344,939 287,647 37.06% QoQ % -3.20% 6.76% 6.58% 11.78% 8.54% 19.92% - Horiz. % 160.24% 165.54% 155.06% 145.49% 130.15% 119.92% 100.00%
Dividend 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 25,645 48,762 27,151 26,256 16,144 28,201 - - QoQ % -47.41% 79.59% 3.41% 62.64% -42.75% 0.00% - Horiz. % 90.94% 172.91% 96.28% 93.10% 57.25% 100.00% -
Div Payout % 49.13 % 88.24 % 58.36 % 45.65 % 28.78 % 58.63 % - % - QoQ % -44.32% 51.20% 27.84% 58.62% -50.91% 0.00% - Horiz. % 83.80% 150.50% 99.54% 77.86% 49.09% 100.00% -
Equity 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 460,936 476,164 446,021 418,488 374,383 344,939 287,647 37.06% QoQ % -3.20% 6.76% 6.58% 11.78% 8.54% 19.92% - Horiz. % 160.24% 165.54% 155.06% 145.49% 130.15% 119.92% 100.00%
NOSH 1,139,803 812,705 810,505 807,893 807,208 805,745 787,860 28.00% QoQ % 40.25% 0.27% 0.32% 0.08% 0.18% 2.27% - Horiz. % 144.67% 103.15% 102.87% 102.54% 102.46% 102.27% 100.00%
Ratio Analysis 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 10.74 % 13.44 % 12.47 % 11.72 % 11.30 % 12.44 % 9.11 % 11.63% QoQ % -20.09% 7.78% 6.40% 3.72% -9.16% 36.55% - Horiz. % 117.89% 147.53% 136.88% 128.65% 124.04% 136.55% 100.00%
ROE 11.33 % 11.61 % 10.43 % 13.75 % 14.98 % 13.95 % 10.63 % 4.36% QoQ % -2.41% 11.31% -24.15% -8.21% 7.38% 31.23% - Horiz. % 106.59% 109.22% 98.12% 129.35% 140.92% 131.23% 100.00%
Per Share 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 44.97 52.21 47.97 62.98 62.93 49.02 43.54 2.18% QoQ % -13.87% 8.84% -23.83% 0.08% 28.38% 12.59% - Horiz. % 103.28% 119.91% 110.17% 144.65% 144.53% 112.59% 100.00%
EPS 4.58 6.80 5.74 7.12 6.95 5.97 3.88 11.73% QoQ % -32.65% 18.47% -19.38% 2.45% 16.42% 53.87% - Horiz. % 118.04% 175.26% 147.94% 183.51% 179.12% 153.87% 100.00%
DPS 2.25 6.00 3.35 3.25 2.00 3.50 0.00 - QoQ % -62.50% 79.10% 3.08% 62.50% -42.86% 0.00% - Horiz. % 64.29% 171.43% 95.71% 92.86% 57.14% 100.00% -
NAPS 0.4044 0.5859 0.5503 0.5180 0.4638 0.4281 0.3651 7.07% QoQ % -30.98% 6.47% 6.24% 11.69% 8.34% 17.26% - Horiz. % 110.76% 160.48% 150.73% 141.88% 127.03% 117.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,170,933 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 43.77 36.24 33.20 43.45 43.38 33.73 29.30 30.78% QoQ % 20.78% 9.16% -23.59% 0.16% 28.61% 15.12% - Horiz. % 149.39% 123.69% 113.31% 148.29% 148.05% 115.12% 100.00%
EPS 4.46 4.72 3.97 4.91 4.79 4.11 2.61 43.07% QoQ % -5.51% 18.89% -19.14% 2.51% 16.55% 57.47% - Horiz. % 170.88% 180.84% 152.11% 188.12% 183.52% 157.47% 100.00%
DPS 2.19 4.16 2.32 2.24 1.38 2.41 0.00 - QoQ % -47.36% 79.31% 3.57% 62.32% -42.74% 0.00% - Horiz. % 90.87% 172.61% 96.27% 92.95% 57.26% 100.00% -
NAPS 0.3936 0.4067 0.3809 0.3574 0.3197 0.2946 0.2457 37.03% QoQ % -3.22% 6.77% 6.58% 11.79% 8.52% 19.90% - Horiz. % 160.20% 165.53% 155.03% 145.46% 130.12% 119.90% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 2.6000 4.0400 3.3100 3.5100 2.5800 2.0800 1.9300 -
P/RPS 5.78 7.74 6.90 5.57 4.10 4.24 4.43 19.46% QoQ % -25.32% 12.17% 23.88% 35.85% -3.30% -4.29% - Horiz. % 130.47% 174.72% 155.76% 125.73% 92.55% 95.71% 100.00%
P/EPS 56.77 59.41 57.67 49.30 37.12 34.84 49.74 9.24% QoQ % -4.44% 3.02% 16.98% 32.81% 6.54% -29.96% - Horiz. % 114.13% 119.44% 115.94% 99.12% 74.63% 70.04% 100.00%
EY 1.76 1.68 1.73 2.03 2.69 2.87 2.01 -8.50% QoQ % 4.76% -2.89% -14.78% -24.54% -6.27% 42.79% - Horiz. % 87.56% 83.58% 86.07% 101.00% 133.83% 142.79% 100.00%
DY 0.87 1.49 1.01 0.93 0.78 1.68 0.00 - QoQ % -41.61% 47.52% 8.60% 19.23% -53.57% 0.00% - Horiz. % 51.79% 88.69% 60.12% 55.36% 46.43% 100.00% -
P/NAPS 6.43 6.90 6.01 6.78 5.56 4.86 5.29 13.94% QoQ % -6.81% 14.81% -11.36% 21.94% 14.40% -8.13% - Horiz. % 121.55% 130.43% 113.61% 128.17% 105.10% 91.87% 100.00%
Price Multiplier on Announcement Date 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 10/09/15 11/06/15 09/03/15 08/12/14 08/09/14 11/06/14 10/03/14 -
Price 2.1300 3.5500 3.6400 3.3100 2.9000 2.3100 1.8600 -
P/RPS 4.74 6.80 7.59 5.26 4.61 4.71 4.27 7.23% QoQ % -30.29% -10.41% 44.30% 14.10% -2.12% 10.30% - Horiz. % 111.01% 159.25% 177.75% 123.19% 107.96% 110.30% 100.00%
P/EPS 46.51 52.21 63.41 46.49 41.73 38.69 47.94 -2.00% QoQ % -10.92% -17.66% 36.39% 11.41% 7.86% -19.29% - Horiz. % 97.02% 108.91% 132.27% 96.98% 87.05% 80.71% 100.00%
EY 2.15 1.92 1.58 2.15 2.40 2.58 2.09 1.91% QoQ % 11.98% 21.52% -26.51% -10.42% -6.98% 23.44% - Horiz. % 102.87% 91.87% 75.60% 102.87% 114.83% 123.44% 100.00%
DY 1.06 1.69 0.92 0.98 0.69 1.52 0.00 - QoQ % -37.28% 83.70% -6.12% 42.03% -54.61% 0.00% - Horiz. % 69.74% 111.18% 60.53% 64.47% 45.39% 100.00% -
P/NAPS 5.27 6.06 6.61 6.39 6.25 5.40 5.09 2.35% QoQ % -13.04% -8.32% 3.44% 2.24% 15.74% 6.09% - Horiz. % 103.54% 119.06% 129.86% 125.54% 122.79% 106.09% 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_Qtr2_2015.pdf 
