[BAUTO] YoY Quarter Result on 2017-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 467,463 778,130 559,397 338,683 522,580 388,761 343,034 5.29% YoY % -39.92% 39.10% 65.17% -35.19% 34.42% 13.33% - Horiz. % 136.27% 226.84% 163.07% 98.73% 152.34% 113.33% 100.00%
PBT 34,347 102,821 57,236 38,971 58,223 66,171 43,542 -3.87% YoY % -66.60% 79.64% 46.87% -33.07% -12.01% 51.97% - Horiz. % 78.88% 236.14% 131.45% 89.50% 133.72% 151.97% 100.00%
Tax -5,965 -21,199 -12,940 -10,543 -14,195 -17,686 -12,284 -11.34% YoY % 71.86% -63.83% -22.74% 25.73% 19.74% -43.98% - Horiz. % 48.56% 172.57% 105.34% 85.83% 115.56% 143.98% 100.00%
NP 28,382 81,622 44,296 28,428 44,028 48,485 31,258 -1.60% YoY % -65.23% 84.26% 55.82% -35.43% -9.19% 55.11% - Horiz. % 90.80% 261.12% 141.71% 90.95% 140.85% 155.11% 100.00%
NP to SH 27,150 81,013 40,472 25,105 41,128 46,523 30,569 -1.96% YoY % -66.49% 100.17% 61.21% -38.96% -11.60% 52.19% - Horiz. % 88.82% 265.02% 132.40% 82.13% 134.54% 152.19% 100.00%
Tax Rate 17.37 % 20.62 % 22.61 % 27.05 % 24.38 % 26.73 % 28.21 % -7.76% YoY % -15.76% -8.80% -16.41% 10.95% -8.79% -5.25% - Horiz. % 61.57% 73.09% 80.15% 95.89% 86.42% 94.75% 100.00%
Total Cost 439,081 696,508 515,101 310,255 478,552 340,276 311,776 5.87% YoY % -36.96% 35.22% 66.03% -35.17% 40.64% 9.14% - Horiz. % 140.83% 223.40% 165.22% 99.51% 153.49% 109.14% 100.00%
Net Worth 478,277 555,926 445,792 455,672 504,617 446,021 287,647 8.84% YoY % -13.97% 24.71% -2.17% -9.70% 13.14% 55.06% - Horiz. % 166.27% 193.27% 154.98% 158.41% 175.43% 155.06% 100.00%
Dividend 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 16,840 52,226 26,562 31,524 24,562 27,151 - - YoY % -67.75% 96.62% -15.74% 28.34% -9.54% 0.00% - Horiz. % 62.02% 192.35% 97.83% 116.10% 90.46% 100.00% -
Div Payout % 62.03 % 64.47 % 65.63 % 125.57 % 59.72 % 58.36 % - % - YoY % -3.78% -1.77% -47.73% 110.26% 2.33% 0.00% - Horiz. % 106.29% 110.47% 112.46% 215.16% 102.33% 100.00% -
Equity 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 478,277 555,926 445,792 455,672 504,617 446,021 287,647 8.84% YoY % -13.97% 24.71% -2.17% -9.70% 13.14% 55.06% - Horiz. % 166.27% 193.27% 154.98% 158.41% 175.43% 155.06% 100.00%
NOSH 1,161,431 1,160,599 1,154,904 1,146,347 1,142,444 810,505 787,860 6.68% YoY % 0.07% 0.49% 0.75% 0.34% 40.95% 2.87% - Horiz. % 147.42% 147.31% 146.59% 145.50% 145.01% 102.87% 100.00%
Ratio Analysis 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 6.07 % 10.49 % 7.92 % 8.39 % 8.43 % 12.47 % 9.11 % -6.54% YoY % -42.14% 32.45% -5.60% -0.47% -32.40% 36.88% - Horiz. % 66.63% 115.15% 86.94% 92.10% 92.54% 136.88% 100.00%
ROE 5.68 % 14.57 % 9.08 % 5.51 % 8.15 % 10.43 % 10.63 % -9.91% YoY % -61.02% 60.46% 64.79% -32.39% -21.86% -1.88% - Horiz. % 53.43% 137.06% 85.42% 51.83% 76.67% 98.12% 100.00%
Per Share 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 40.25 67.05 48.44 29.54 45.74 47.97 43.54 -1.30% YoY % -39.97% 38.42% 63.98% -35.42% -4.65% 10.17% - Horiz. % 92.44% 154.00% 111.25% 67.85% 105.05% 110.17% 100.00%
EPS 2.34 6.99 3.50 2.19 3.60 5.74 3.88 -8.08% YoY % -66.52% 99.71% 59.82% -39.17% -37.28% 47.94% - Horiz. % 60.31% 180.15% 90.21% 56.44% 92.78% 147.94% 100.00%
DPS 1.45 4.50 2.30 2.75 2.15 3.35 0.00 - YoY % -67.78% 95.65% -16.36% 27.91% -35.82% 0.00% - Horiz. % 43.28% 134.33% 68.66% 82.09% 64.18% 100.00% -
NAPS 0.4118 0.4790 0.3860 0.3975 0.4417 0.5503 0.3651 2.03% YoY % -14.03% 24.09% -2.89% -10.01% -19.73% 50.73% - Horiz. % 112.79% 131.20% 105.72% 108.87% 120.98% 150.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,170,933 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 39.92 66.45 47.77 28.92 44.63 33.20 29.30 5.29% YoY % -39.92% 39.10% 65.18% -35.20% 34.43% 13.31% - Horiz. % 136.25% 226.79% 163.04% 98.70% 152.32% 113.31% 100.00%
EPS 2.32 6.92 3.46 2.14 3.51 3.97 2.61 -1.94% YoY % -66.47% 100.00% 61.68% -39.03% -11.59% 52.11% - Horiz. % 88.89% 265.13% 132.57% 81.99% 134.48% 152.11% 100.00%
DPS 1.44 4.46 2.27 2.69 2.10 2.32 0.00 - YoY % -67.71% 96.48% -15.61% 28.10% -9.48% 0.00% - Horiz. % 62.07% 192.24% 97.84% 115.95% 90.52% 100.00% -
NAPS 0.4085 0.4748 0.3807 0.3892 0.4310 0.3809 0.2457 8.84% YoY % -13.96% 24.72% -2.18% -9.70% 13.15% 55.03% - Horiz. % 166.26% 193.24% 154.95% 158.40% 175.42% 155.03% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 1.8500 2.1900 2.2400 2.1000 2.1700 3.3100 1.9300 -
P/RPS 4.60 3.27 4.62 7.11 4.74 6.90 4.43 0.63% YoY % 40.67% -29.22% -35.02% 50.00% -31.30% 55.76% - Horiz. % 103.84% 73.81% 104.29% 160.50% 107.00% 155.76% 100.00%
P/EPS 79.14 31.37 63.92 95.89 60.28 57.67 49.74 8.04% YoY % 152.28% -50.92% -33.34% 59.07% 4.53% 15.94% - Horiz. % 159.11% 63.07% 128.51% 192.78% 121.19% 115.94% 100.00%
EY 1.26 3.19 1.56 1.04 1.66 1.73 2.01 -7.49% YoY % -60.50% 104.49% 50.00% -37.35% -4.05% -13.93% - Horiz. % 62.69% 158.71% 77.61% 51.74% 82.59% 86.07% 100.00%
DY 0.78 2.05 1.03 1.31 0.99 1.01 0.00 - YoY % -61.95% 99.03% -21.37% 32.32% -1.98% 0.00% - Horiz. % 77.23% 202.97% 101.98% 129.70% 98.02% 100.00% -
P/NAPS 4.49 4.57 5.80 5.28 4.91 6.01 5.29 -2.69% YoY % -1.75% -21.21% 9.85% 7.54% -18.30% 13.61% - Horiz. % 84.88% 86.39% 109.64% 99.81% 92.82% 113.61% 100.00%
Price Multiplier on Announcement Date 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 16/03/20 13/03/19 12/03/18 14/03/17 11/03/16 09/03/15 10/03/14 -
Price 1.4800 2.2400 2.0200 2.0400 2.1900 3.6400 1.8600 -
P/RPS 3.68 3.34 4.17 6.90 4.79 7.59 4.27 -2.45% YoY % 10.18% -19.90% -39.57% 44.05% -36.89% 77.75% - Horiz. % 86.18% 78.22% 97.66% 161.59% 112.18% 177.75% 100.00%
P/EPS 63.31 32.09 57.64 93.15 60.83 63.41 47.94 4.74% YoY % 97.29% -44.33% -38.12% 53.13% -4.07% 32.27% - Horiz. % 132.06% 66.94% 120.23% 194.31% 126.89% 132.27% 100.00%
EY 1.58 3.12 1.73 1.07 1.64 1.58 2.09 -4.55% YoY % -49.36% 80.35% 61.68% -34.76% 3.80% -24.40% - Horiz. % 75.60% 149.28% 82.78% 51.20% 78.47% 75.60% 100.00%
DY 0.98 2.01 1.14 1.35 0.98 0.92 0.00 - YoY % -51.24% 76.32% -15.56% 37.76% 6.52% 0.00% - Horiz. % 106.52% 218.48% 123.91% 146.74% 106.52% 100.00% -
P/NAPS 3.59 4.68 5.23 5.13 4.96 6.61 5.09 -5.65% YoY % -23.29% -10.52% 1.95% 3.43% -24.96% 29.86% - Horiz. % 70.53% 91.94% 102.75% 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_2017.pdf 
