[BAUTO] YoY Quarter Result on 2016-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 538,277 570,594 354,032 534,712 424,343 394,975 408,241 4.71% YoY % -5.66% 61.17% -33.79% 26.01% 7.44% -3.25% - Horiz. % 131.85% 139.77% 86.72% 130.98% 103.94% 96.75% 100.00%
PBT 77,608 73,671 32,640 73,269 77,244 64,410 31,836 16.00% YoY % 5.34% 125.71% -55.45% -5.15% 19.93% 102.32% - Horiz. % 243.77% 231.41% 102.53% 230.15% 242.63% 202.32% 100.00%
Tax -17,420 -15,511 -6,989 -17,488 -20,233 -15,269 -6,979 16.46% YoY % -12.31% -121.93% 60.04% 13.57% -32.51% -118.78% - Horiz. % 249.61% 222.25% 100.14% 250.58% 289.91% 218.78% 100.00%
NP 60,188 58,160 25,651 55,781 57,011 49,141 24,857 15.87% YoY % 3.49% 126.74% -54.01% -2.16% 16.02% 97.69% - Horiz. % 242.14% 233.98% 103.19% 224.41% 229.36% 197.69% 100.00%
NP to SH 60,057 57,187 22,211 51,618 55,264 48,103 23,336 17.06% YoY % 5.02% 157.47% -56.97% -6.60% 14.89% 106.13% - Horiz. % 257.36% 245.06% 95.18% 221.19% 236.82% 206.13% 100.00%
Tax Rate 22.45 % 21.05 % 21.41 % 23.87 % 26.19 % 23.71 % 21.92 % 0.40% YoY % 6.65% -1.68% -10.31% -8.86% 10.46% 8.17% - Horiz. % 102.42% 96.03% 97.67% 108.90% 119.48% 108.17% 100.00%
Total Cost 478,089 512,434 328,381 478,931 367,332 345,834 383,384 3.75% YoY % -6.70% 56.05% -31.43% 30.38% 6.22% -9.79% - Horiz. % 124.70% 133.66% 85.65% 124.92% 95.81% 90.21% 100.00%
Net Worth 566,378 474,896 444,335 531,287 476,164 344,939 158,886 23.58% YoY % 19.26% 6.88% -16.37% 11.58% 38.04% 117.10% - Horiz. % 356.47% 298.89% 279.66% 334.38% 299.69% 217.10% 100.00%
Dividend 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div 121,839 57,731 36,251 114,452 48,762 28,201 - - YoY % 111.05% 59.25% -68.33% 134.71% 72.91% 0.00% - Horiz. % 432.04% 204.71% 128.55% 405.84% 172.91% 100.00% -
Div Payout % 202.87 % 100.95 % 163.21 % 221.73 % 88.24 % 58.63 % - % - YoY % 100.96% -38.15% -26.39% 151.28% 50.50% 0.00% - Horiz. % 346.02% 172.18% 278.37% 378.19% 150.50% 100.00% -
Equity 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 566,378 474,896 444,335 531,287 476,164 344,939 158,886 23.58% YoY % 19.26% 6.88% -16.37% 11.58% 38.04% 117.10% - Horiz. % 356.47% 298.89% 279.66% 334.38% 299.69% 217.10% 100.00%
NOSH 1,160,373 1,154,623 1,150,829 1,144,523 812,705 805,745 720,246 8.27% YoY % 0.50% 0.33% 0.55% 40.83% 0.86% 11.87% - Horiz. % 161.11% 160.31% 159.78% 158.91% 112.84% 111.87% 100.00%
Ratio Analysis 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 11.18 % 10.19 % 7.25 % 10.43 % 13.44 % 12.44 % 6.09 % 10.65% YoY % 9.72% 40.55% -30.49% -22.40% 8.04% 104.27% - Horiz. % 183.58% 167.32% 119.05% 171.26% 220.69% 204.27% 100.00%
ROE 10.60 % 12.04 % 5.00 % 9.72 % 11.61 % 13.95 % 14.69 % -5.29% YoY % -11.96% 140.80% -48.56% -16.28% -16.77% -5.04% - Horiz. % 72.16% 81.96% 34.04% 66.17% 79.03% 94.96% 100.00%
Per Share 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 46.39 49.42 30.76 46.72 52.21 49.02 56.68 -3.28% YoY % -6.13% 60.66% -34.16% -10.52% 6.51% -13.51% - Horiz. % 81.85% 87.19% 54.27% 82.43% 92.11% 86.49% 100.00%
EPS 5.18 4.93 1.93 4.51 6.80 5.97 3.24 8.13% YoY % 5.07% 155.44% -57.21% -33.68% 13.90% 84.26% - Horiz. % 159.88% 152.16% 59.57% 139.20% 209.88% 184.26% 100.00%
DPS 10.50 5.00 3.15 10.00 6.00 3.50 0.00 - YoY % 110.00% 58.73% -68.50% 66.67% 71.43% 0.00% - Horiz. % 300.00% 142.86% 90.00% 285.71% 171.43% 100.00% -
NAPS 0.4881 0.4113 0.3861 0.4642 0.5859 0.4281 0.2206 14.15% YoY % 18.67% 6.53% -16.82% -20.77% 36.86% 94.06% - Horiz. % 221.26% 186.45% 175.02% 210.43% 265.59% 194.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,170,933 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 45.97 48.73 30.24 45.67 36.24 33.73 34.86 4.72% YoY % -5.66% 61.14% -33.79% 26.02% 7.44% -3.24% - Horiz. % 131.87% 139.79% 86.75% 131.01% 103.96% 96.76% 100.00%
EPS 5.13 4.88 1.90 4.41 4.72 4.11 1.99 17.09% YoY % 5.12% 156.84% -56.92% -6.57% 14.84% 106.53% - Horiz. % 257.79% 245.23% 95.48% 221.61% 237.19% 206.53% 100.00%
DPS 10.41 4.93 3.10 9.77 4.16 2.41 0.00 - YoY % 111.16% 59.03% -68.27% 134.86% 72.61% 0.00% - Horiz. % 431.95% 204.56% 128.63% 405.39% 172.61% 100.00% -
NAPS 0.4837 0.4056 0.3795 0.4537 0.4067 0.2946 0.1357 23.58% YoY % 19.26% 6.88% -16.35% 11.56% 38.05% 117.10% - Horiz. % 356.45% 298.89% 279.66% 334.34% 299.71% 217.10% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 - -
Price 2.4000 2.2200 2.1500 2.2000 4.0400 2.0800 0.0000 -
P/RPS 5.17 4.49 6.99 4.71 7.74 4.24 0.00 - YoY % 15.14% -35.77% 48.41% -39.15% 82.55% 0.00% - Horiz. % 121.93% 105.90% 164.86% 111.08% 182.55% 100.00% -
P/EPS 46.37 44.82 111.40 48.78 59.41 34.84 0.00 - YoY % 3.46% -59.77% 128.37% -17.89% 70.52% 0.00% - Horiz. % 133.09% 128.65% 319.75% 140.01% 170.52% 100.00% -
EY 2.16 2.23 0.90 2.05 1.68 2.87 0.00 - YoY % -3.14% 147.78% -56.10% 22.02% -41.46% 0.00% - Horiz. % 75.26% 77.70% 31.36% 71.43% 58.54% 100.00% -
DY 4.37 2.25 1.47 4.55 1.49 1.68 0.00 - YoY % 94.22% 53.06% -67.69% 205.37% -11.31% 0.00% - Horiz. % 260.12% 133.93% 87.50% 270.83% 88.69% 100.00% -
P/NAPS 4.92 5.40 5.57 4.74 6.90 4.86 0.00 - YoY % -8.89% -3.05% 17.51% -31.30% 41.98% 0.00% - Horiz. % 101.23% 111.11% 114.61% 97.53% 141.98% 100.00% -
Price Multiplier on Announcement Date 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 12/06/19 12/06/18 13/06/17 13/06/16 11/06/15 11/06/14 - -
Price 2.4000 2.3300 2.0200 2.2800 3.5500 2.3100 0.0000 -
P/RPS 5.17 4.71 6.57 4.88 6.80 4.71 0.00 - YoY % 9.77% -28.31% 34.63% -28.24% 44.37% 0.00% - Horiz. % 109.77% 100.00% 139.49% 103.61% 144.37% 100.00% -
P/EPS 46.37 47.04 104.66 50.55 52.21 38.69 0.00 - YoY % -1.42% -55.05% 107.04% -3.18% 34.94% 0.00% - Horiz. % 119.85% 121.58% 270.51% 130.65% 134.94% 100.00% -
EY 2.16 2.13 0.96 1.98 1.92 2.58 0.00 - YoY % 1.41% 121.88% -51.52% 3.13% -25.58% 0.00% - Horiz. % 83.72% 82.56% 37.21% 76.74% 74.42% 100.00% -
DY 4.37 2.15 1.56 4.39 1.69 1.52 0.00 - YoY % 103.26% 37.82% -64.46% 159.76% 11.18% 0.00% - Horiz. % 287.50% 141.45% 102.63% 288.82% 111.18% 100.00% -
P/NAPS 4.92 5.66 5.23 4.91 6.06 5.40 0.00 - YoY % -13.07% 8.22% 6.52% -18.98% 12.22% 0.00% - Horiz. % 91.11% 104.81% 96.85% 90.93% 112.22% 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_Qtr4_2016.pdf 
