[BAUTO] YoY Quarter Result on 2019-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Revenue 623,130 597,980 467,463 778,130 559,397 338,683 522,580 2.97% YoY % 4.21% 27.92% -39.92% 39.10% 65.17% -35.19% - Horiz. % 119.24% 114.43% 89.45% 148.90% 107.05% 64.81% 100.00%
PBT 55,112 42,208 34,347 102,821 57,236 38,971 58,223 -0.91% YoY % 30.57% 22.89% -66.60% 79.64% 46.87% -33.07% - Horiz. % 94.66% 72.49% 58.99% 176.60% 98.30% 66.93% 100.00%
Tax -12,390 -9,639 -5,965 -21,199 -12,940 -10,543 -14,195 -2.24% YoY % -28.54% -61.59% 71.86% -63.83% -22.74% 25.73% - Horiz. % 87.28% 67.90% 42.02% 149.34% 91.16% 74.27% 100.00%
NP 42,722 32,569 28,382 81,622 44,296 28,428 44,028 -0.50% YoY % 31.17% 14.75% -65.23% 84.26% 55.82% -35.43% - Horiz. % 97.03% 73.97% 64.46% 185.39% 100.61% 64.57% 100.00%
NP to SH 40,711 33,082 27,150 81,013 40,472 25,105 41,128 -0.17% YoY % 23.06% 21.85% -66.49% 100.17% 61.21% -38.96% - Horiz. % 98.99% 80.44% 66.01% 196.98% 98.40% 61.04% 100.00%
Tax Rate 22.48 % 22.84 % 17.37 % 20.62 % 22.61 % 27.05 % 24.38 % -1.34% YoY % -1.58% 31.49% -15.76% -8.80% -16.41% 10.95% - Horiz. % 92.21% 93.68% 71.25% 84.58% 92.74% 110.95% 100.00%
Total Cost 580,408 565,411 439,081 696,508 515,101 310,255 478,552 3.27% YoY % 2.65% 28.77% -36.96% 35.22% 66.03% -35.17% - Horiz. % 121.28% 118.15% 91.75% 145.54% 107.64% 64.83% 100.00%
Net Worth 580,559 516,480 478,277 555,926 445,792 455,672 504,617 2.36% YoY % 12.41% 7.99% -13.97% 24.71% -2.17% -9.70% - Horiz. % 115.05% 102.35% 94.78% 110.17% 88.34% 90.30% 100.00%
Dividend 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Div 26,146 17,421 16,840 52,226 26,562 31,524 24,562 1.05% YoY % 50.08% 3.45% -67.75% 96.62% -15.74% 28.34% - Horiz. % 106.45% 70.93% 68.56% 212.63% 108.14% 128.34% 100.00%
Div Payout % 64.22 % 52.66 % 62.03 % 64.47 % 65.63 % 125.57 % 59.72 % 1.22% YoY % 21.95% -15.11% -3.78% -1.77% -47.73% 110.26% - Horiz. % 107.54% 88.18% 103.87% 107.95% 109.90% 210.26% 100.00%
Equity 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Net Worth 580,559 516,480 478,277 555,926 445,792 455,672 504,617 2.36% YoY % 12.41% 7.99% -13.97% 24.71% -2.17% -9.70% - Horiz. % 115.05% 102.35% 94.78% 110.17% 88.34% 90.30% 100.00%
NOSH 1,162,049 1,161,413 1,161,431 1,160,599 1,154,904 1,146,347 1,142,444 0.28% YoY % 0.05% -0.00% 0.07% 0.49% 0.75% 0.34% - Horiz. % 101.72% 101.66% 101.66% 101.59% 101.09% 100.34% 100.00%
Ratio Analysis 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
NP Margin 6.86 % 5.45 % 6.07 % 10.49 % 7.92 % 8.39 % 8.43 % -3.37% YoY % 25.87% -10.21% -42.14% 32.45% -5.60% -0.47% - Horiz. % 81.38% 64.65% 72.00% 124.44% 93.95% 99.53% 100.00%
ROE 7.01 % 6.41 % 5.68 % 14.57 % 9.08 % 5.51 % 8.15 % -2.48% YoY % 9.36% 12.85% -61.02% 60.46% 64.79% -32.39% - Horiz. % 86.01% 78.65% 69.69% 178.77% 111.41% 67.61% 100.00%
Per Share 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 53.62 51.49 40.25 67.05 48.44 29.54 45.74 2.68% YoY % 4.14% 27.93% -39.97% 38.42% 63.98% -35.42% - Horiz. % 117.23% 112.57% 88.00% 146.59% 105.90% 64.58% 100.00%
EPS 3.50 2.85 2.34 6.99 3.50 2.19 3.60 -0.47% YoY % 22.81% 21.79% -66.52% 99.71% 59.82% -39.17% - Horiz. % 97.22% 79.17% 65.00% 194.17% 97.22% 60.83% 100.00%
DPS 2.25 1.50 1.45 4.50 2.30 2.75 2.15 0.76% YoY % 50.00% 3.45% -67.78% 95.65% -16.36% 27.91% - Horiz. % 104.65% 69.77% 67.44% 209.30% 106.98% 127.91% 100.00%
NAPS 0.4996 0.4447 0.4118 0.4790 0.3860 0.3975 0.4417 2.07% YoY % 12.35% 7.99% -14.03% 24.09% -2.89% -10.01% - Horiz. % 113.11% 100.68% 93.23% 108.44% 87.39% 89.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,170,933 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 53.22 51.07 39.92 66.45 47.77 28.92 44.63 2.97% YoY % 4.21% 27.93% -39.92% 39.10% 65.18% -35.20% - Horiz. % 119.25% 114.43% 89.45% 148.89% 107.04% 64.80% 100.00%
EPS 3.48 2.83 2.32 6.92 3.46 2.14 3.51 -0.14% YoY % 22.97% 21.98% -66.47% 100.00% 61.68% -39.03% - Horiz. % 99.15% 80.63% 66.10% 197.15% 98.58% 60.97% 100.00%
DPS 2.23 1.49 1.44 4.46 2.27 2.69 2.10 1.01% YoY % 49.66% 3.47% -67.71% 96.48% -15.61% 28.10% - Horiz. % 106.19% 70.95% 68.57% 212.38% 108.10% 128.10% 100.00%
NAPS 0.4958 0.4411 0.4085 0.4748 0.3807 0.3892 0.4310 2.36% YoY % 12.40% 7.98% -13.96% 24.72% -2.18% -9.70% - Horiz. % 115.03% 102.34% 94.78% 110.16% 88.33% 90.30% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 -
Price 1.6500 1.3600 1.8500 2.1900 2.2400 2.1000 2.1700 -
P/RPS 3.08 2.64 4.60 3.27 4.62 7.11 4.74 -6.93% YoY % 16.67% -42.61% 40.67% -29.22% -35.02% 50.00% - Horiz. % 64.98% 55.70% 97.05% 68.99% 97.47% 150.00% 100.00%
P/EPS 47.10 47.75 79.14 31.37 63.92 95.89 60.28 -4.03% YoY % -1.36% -39.66% 152.28% -50.92% -33.34% 59.07% - Horiz. % 78.14% 79.21% 131.29% 52.04% 106.04% 159.07% 100.00%
EY 2.12 2.09 1.26 3.19 1.56 1.04 1.66 4.16% YoY % 1.44% 65.87% -60.50% 104.49% 50.00% -37.35% - Horiz. % 127.71% 125.90% 75.90% 192.17% 93.98% 62.65% 100.00%
DY 1.36 1.10 0.78 2.05 1.03 1.31 0.99 5.43% YoY % 23.64% 41.03% -61.95% 99.03% -21.37% 32.32% - Horiz. % 137.37% 111.11% 78.79% 207.07% 104.04% 132.32% 100.00%
P/NAPS 3.30 3.06 4.49 4.57 5.80 5.28 4.91 -6.40% YoY % 7.84% -31.85% -1.75% -21.21% 9.85% 7.54% - Horiz. % 67.21% 62.32% 91.45% 93.08% 118.13% 107.54% 100.00%
Price Multiplier on Announcement Date 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 10/03/22 - 16/03/20 13/03/19 12/03/18 14/03/17 11/03/16 -
Price 1.7400 1.3500 1.4800 2.2400 2.0200 2.0400 2.1900 -
P/RPS 3.24 2.62 3.68 3.34 4.17 6.90 4.79 -6.30% YoY % 23.66% -28.80% 10.18% -19.90% -39.57% 44.05% - Horiz. % 67.64% 54.70% 76.83% 69.73% 87.06% 144.05% 100.00%
P/EPS 49.67 47.39 63.31 32.09 57.64 93.15 60.83 -3.32% YoY % 4.81% -25.15% 97.29% -44.33% -38.12% 53.13% - Horiz. % 81.65% 77.91% 104.08% 52.75% 94.76% 153.13% 100.00%
EY 2.01 2.11 1.58 3.12 1.73 1.07 1.64 3.45% YoY % -4.74% 33.54% -49.36% 80.35% 61.68% -34.76% - Horiz. % 122.56% 128.66% 96.34% 190.24% 105.49% 65.24% 100.00%
DY 1.29 1.11 0.98 2.01 1.14 1.35 0.98 4.68% YoY % 16.22% 13.27% -51.24% 76.32% -15.56% 37.76% - Horiz. % 131.63% 113.27% 100.00% 205.10% 116.33% 137.76% 100.00%
P/NAPS 3.48 3.04 3.59 4.68 5.23 5.13 4.96 -5.73% YoY % 14.47% -15.32% -23.29% -10.52% 1.95% 3.43% - Horiz. % 70.16% 61.29% 72.38% 94.35% 105.44% 103.43% 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_2019.pdf 
