[BAUTO] YoY Quarter Result on 2014-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 - - CAGR
Revenue 338,683 522,580 388,761 343,034 224,562 - - 10.81% YoY % -35.19% 34.42% 13.33% 52.76% - - - Horiz. % 150.82% 232.71% 173.12% 152.76% 100.00% - -
PBT 38,971 58,223 66,171 43,542 8,028 - - 48.39% YoY % -33.07% -12.01% 51.97% 442.38% - - - Horiz. % 485.44% 725.25% 824.25% 542.38% 100.00% - -
Tax -10,543 -14,195 -17,686 -12,284 -1,974 - - 51.98% YoY % 25.73% 19.74% -43.98% -522.29% - - - Horiz. % 534.09% 719.10% 895.95% 622.29% 100.00% - -
NP 28,428 44,028 48,485 31,258 6,054 - - 47.17% YoY % -35.43% -9.19% 55.11% 416.32% - - - Horiz. % 469.57% 727.25% 800.88% 516.32% 100.00% - -
NP to SH 25,105 41,128 46,523 30,569 6,423 - - 40.57% YoY % -38.96% -11.60% 52.19% 375.93% - - - Horiz. % 390.86% 640.32% 724.32% 475.93% 100.00% - -
Tax Rate 27.05 % 24.38 % 26.73 % 28.21 % 24.59 % - % - % 2.41% YoY % 10.95% -8.79% -5.25% 14.72% - - - Horiz. % 110.00% 99.15% 108.70% 114.72% 100.00% - -
Total Cost 310,255 478,552 340,276 311,776 218,508 - - 9.15% YoY % -35.17% 40.64% 9.14% 42.68% - - - Horiz. % 141.99% 219.01% 155.73% 142.68% 100.00% - -
Net Worth 455,672 504,617 446,021 287,647 - - - - YoY % -9.70% 13.14% 55.06% 0.00% - - - Horiz. % 158.41% 175.43% 155.06% 100.00% - - -
Dividend 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 - - CAGR
Div 31,524 24,562 27,151 - - - - - YoY % 28.34% -9.54% 0.00% 0.00% - - - Horiz. % 116.10% 90.46% 100.00% - - - -
Div Payout % 125.57 % 59.72 % 58.36 % - % - % - % - % - YoY % 110.26% 2.33% 0.00% 0.00% - - - Horiz. % 215.16% 102.33% 100.00% - - - -
Equity 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 - - CAGR
Net Worth 455,672 504,617 446,021 287,647 - - - - YoY % -9.70% 13.14% 55.06% 0.00% - - - Horiz. % 158.41% 175.43% 155.06% 100.00% - - -
NOSH 1,146,347 1,142,444 810,505 787,860 721,685 - - 12.26% YoY % 0.34% 40.95% 2.87% 9.17% - - - Horiz. % 158.84% 158.30% 112.31% 109.17% 100.00% - -
Ratio Analysis 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 - - CAGR
NP Margin 8.39 % 8.43 % 12.47 % 9.11 % 2.70 % - % - % 32.74% YoY % -0.47% -32.40% 36.88% 237.41% - - - Horiz. % 310.74% 312.22% 461.85% 337.41% 100.00% - -
ROE 5.51 % 8.15 % 10.43 % 10.63 % - % - % - % - YoY % -32.39% -21.86% -1.88% 0.00% - - - Horiz. % 51.83% 76.67% 98.12% 100.00% - - -
Per Share 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 - - CAGR
RPS 29.54 45.74 47.97 43.54 31.12 - - -1.29% YoY % -35.42% -4.65% 10.17% 39.91% - - - Horiz. % 94.92% 146.98% 154.15% 139.91% 100.00% - -
EPS 2.19 3.60 5.74 3.88 0.89 - - 25.23% YoY % -39.17% -37.28% 47.94% 335.96% - - - Horiz. % 246.07% 404.49% 644.94% 435.96% 100.00% - -
DPS 2.75 2.15 3.35 0.00 0.00 - - - YoY % 27.91% -35.82% 0.00% 0.00% - - - Horiz. % 82.09% 64.18% 100.00% - - - -
NAPS 0.3975 0.4417 0.5503 0.3651 - - - - YoY % -10.01% -19.73% 50.73% 0.00% - - - Horiz. % 108.87% 120.98% 150.73% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 1,170,933 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 - - CAGR
RPS 28.92 44.63 33.20 29.30 19.18 - - 10.80% YoY % -35.20% 34.43% 13.31% 52.76% - - - Horiz. % 150.78% 232.69% 173.10% 152.76% 100.00% - -
EPS 2.14 3.51 3.97 2.61 0.55 - - 40.41% YoY % -39.03% -11.59% 52.11% 374.55% - - - Horiz. % 389.09% 638.18% 721.82% 474.55% 100.00% - -
DPS 2.69 2.10 2.32 0.00 0.00 - - - YoY % 28.10% -9.48% 0.00% 0.00% - - - Horiz. % 115.95% 90.52% 100.00% - - - -
NAPS 0.3892 0.4310 0.3809 0.2457 - - - - YoY % -9.70% 13.15% 55.03% 0.00% - - - Horiz. % 158.40% 175.42% 155.03% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 - - CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 - - - -
Price 2.1000 2.1700 3.3100 1.9300 0.0000 - - -
P/RPS 7.11 4.74 6.90 4.43 0.00 - - - YoY % 50.00% -31.30% 55.76% 0.00% - - - Horiz. % 160.50% 107.00% 155.76% 100.00% - - -
P/EPS 95.89 60.28 57.67 49.74 0.00 - - - YoY % 59.07% 4.53% 15.94% 0.00% - - - Horiz. % 192.78% 121.19% 115.94% 100.00% - - -
EY 1.04 1.66 1.73 2.01 0.00 - - - YoY % -37.35% -4.05% -13.93% 0.00% - - - Horiz. % 51.74% 82.59% 86.07% 100.00% - - -
DY 1.31 0.99 1.01 0.00 0.00 - - - YoY % 32.32% -1.98% 0.00% 0.00% - - - Horiz. % 129.70% 98.02% 100.00% - - - -
P/NAPS 5.28 4.91 6.01 5.29 0.00 - - - YoY % 7.54% -18.30% 13.61% 0.00% - - - Horiz. % 99.81% 92.82% 113.61% 100.00% - - -
Price Multiplier on Announcement Date 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 - - CAGR
Date 14/03/17 11/03/16 09/03/15 10/03/14 - - - -
Price 2.0400 2.1900 3.6400 1.8600 0.0000 - - -
P/RPS 6.90 4.79 7.59 4.27 0.00 - - - YoY % 44.05% -36.89% 77.75% 0.00% - - - Horiz. % 161.59% 112.18% 177.75% 100.00% - - -
P/EPS 93.15 60.83 63.41 47.94 0.00 - - - YoY % 53.13% -4.07% 32.27% 0.00% - - - Horiz. % 194.31% 126.89% 132.27% 100.00% - - -
EY 1.07 1.64 1.58 2.09 0.00 - - - YoY % -34.76% 3.80% -24.40% 0.00% - - - Horiz. % 51.20% 78.47% 75.60% 100.00% - - -
DY 1.35 0.98 0.92 0.00 0.00 - - - YoY % 37.76% 6.52% 0.00% 0.00% - - - Horiz. % 146.74% 106.52% 100.00% - - - -
P/NAPS 5.13 4.96 6.61 5.09 0.00 - - - YoY % 3.43% -24.96% 29.86% 0.00% - - - Horiz. % 100.79% 97.45% 129.86% 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_Qtr3_2014.pdf 
