[BAUTO] YoY Quarter Result on 2015-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 - CAGR
Revenue 485,396 391,228 493,616 512,545 507,951 428,415 - 2.53% YoY % 24.07% -20.74% -3.69% 0.90% 18.57% - - Horiz. % 113.30% 91.32% 115.22% 119.64% 118.57% 100.00% -
PBT 67,244 31,723 58,573 73,539 76,468 36,152 - 13.21% YoY % 111.97% -45.84% -20.35% -3.83% 111.52% - - Horiz. % 186.00% 87.75% 162.02% 203.42% 211.52% 100.00% -
Tax -15,651 -8,565 -14,324 -18,509 -19,071 -9,290 - 10.99% YoY % -82.73% 40.21% 22.61% 2.95% -105.29% - - Horiz. % 168.47% 92.20% 154.19% 199.24% 205.29% 100.00% -
NP 51,593 23,158 44,249 55,030 57,397 26,862 - 13.94% YoY % 122.79% -47.66% -19.59% -4.12% 113.67% - - Horiz. % 192.07% 86.21% 164.73% 204.86% 213.67% 100.00% -
NP to SH 50,278 20,207 41,111 52,203 56,101 26,087 - 14.01% YoY % 148.81% -50.85% -21.25% -6.95% 115.05% - - Horiz. % 192.73% 77.46% 157.59% 200.11% 215.05% 100.00% -
Tax Rate 23.27 % 27.00 % 24.45 % 25.17 % 24.94 % 25.70 % - % -1.97% YoY % -13.81% 10.43% -2.86% 0.92% -2.96% - - Horiz. % 90.54% 105.06% 95.14% 97.94% 97.04% 100.00% -
Total Cost 433,803 368,070 449,367 457,515 450,554 401,553 - 1.56% YoY % 17.86% -18.09% -1.78% 1.54% 12.20% - - Horiz. % 108.03% 91.66% 111.91% 113.94% 112.20% 100.00% -
Net Worth 474,137 427,002 457,030 460,936 374,383 - - - YoY % 11.04% -6.57% -0.85% 23.12% 0.00% - - Horiz. % 126.64% 114.05% 122.08% 123.12% 100.00% - -
Dividend 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 - CAGR
Div 29,017 17,320 34,354 25,645 16,144 - - - YoY % 67.53% -49.58% 33.96% 58.85% 0.00% - - Horiz. % 179.74% 107.29% 212.80% 158.85% 100.00% - -
Div Payout % 57.71 % 85.71 % 83.57 % 49.13 % 28.78 % - % - % - YoY % -32.67% 2.56% 70.10% 70.71% 0.00% - - Horiz. % 200.52% 297.81% 290.38% 170.71% 100.00% - -
Equity 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 - CAGR
Net Worth 474,137 427,002 457,030 460,936 374,383 - - - YoY % 11.04% -6.57% -0.85% 23.12% 0.00% - - Horiz. % 126.64% 114.05% 122.08% 123.12% 100.00% - -
NOSH 1,160,680 1,154,685 1,145,153 1,139,803 807,208 720,635 - 10.00% YoY % 0.52% 0.83% 0.47% 41.20% 12.01% - - Horiz. % 161.06% 160.23% 158.91% 158.17% 112.01% 100.00% -
Ratio Analysis 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 - CAGR
NP Margin 10.63 % 5.92 % 8.96 % 10.74 % 11.30 % 6.27 % - % 11.13% YoY % 79.56% -33.93% -16.57% -4.96% 80.22% - - Horiz. % 169.54% 94.42% 142.90% 171.29% 180.22% 100.00% -
ROE 10.60 % 4.73 % 9.00 % 11.33 % 14.98 % - % - % - YoY % 124.10% -47.44% -20.56% -24.37% 0.00% - - Horiz. % 70.76% 31.58% 60.08% 75.63% 100.00% - -
Per Share 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 - CAGR
RPS 41.82 33.88 43.10 44.97 62.93 59.45 - -6.79% YoY % 23.44% -21.39% -4.16% -28.54% 5.85% - - Horiz. % 70.34% 56.99% 72.50% 75.64% 105.85% 100.00% -
EPS 4.33 1.75 3.59 4.58 6.95 3.62 - 3.64% YoY % 147.43% -51.25% -21.62% -34.10% 91.99% - - Horiz. % 119.61% 48.34% 99.17% 126.52% 191.99% 100.00% -
DPS 2.50 1.50 3.00 2.25 2.00 0.00 - - YoY % 66.67% -50.00% 33.33% 12.50% 0.00% - - Horiz. % 125.00% 75.00% 150.00% 112.50% 100.00% - -
NAPS 0.4085 0.3698 0.3991 0.4044 0.4638 - - - YoY % 10.47% -7.34% -1.31% -12.81% 0.00% - - Horiz. % 88.08% 79.73% 86.05% 87.19% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 1,170,933 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 - CAGR
RPS 41.45 33.41 42.16 43.77 43.38 36.59 - 2.52% YoY % 24.06% -20.75% -3.68% 0.90% 18.56% - - Horiz. % 113.28% 91.31% 115.22% 119.62% 118.56% 100.00% -
EPS 4.29 1.73 3.51 4.46 4.79 2.23 - 13.97% YoY % 147.98% -50.71% -21.30% -6.89% 114.80% - - Horiz. % 192.38% 77.58% 157.40% 200.00% 214.80% 100.00% -
DPS 2.48 1.48 2.93 2.19 1.38 0.00 - - YoY % 67.57% -49.49% 33.79% 58.70% 0.00% - - Horiz. % 179.71% 107.25% 212.32% 158.70% 100.00% - -
NAPS 0.4049 0.3647 0.3903 0.3936 0.3197 - - - YoY % 11.02% -6.56% -0.84% 23.12% 0.00% - - Horiz. % 126.65% 114.08% 122.08% 123.12% 100.00% - -
Price Multiplier on Financial Quarter End Date 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 - CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 - - -
Price 2.1800 1.9600 2.3400 2.6000 2.5800 0.0000 - -
P/RPS 5.21 5.78 5.43 5.78 4.10 0.00 - - YoY % -9.86% 6.45% -6.06% 40.98% 0.00% - - Horiz. % 127.07% 140.98% 132.44% 140.98% 100.00% - -
P/EPS 50.33 112.00 65.18 56.77 37.12 0.00 - - YoY % -55.06% 71.83% 14.81% 52.94% 0.00% - - Horiz. % 135.59% 301.72% 175.59% 152.94% 100.00% - -
EY 1.99 0.89 1.53 1.76 2.69 0.00 - - YoY % 123.60% -41.83% -13.07% -34.57% 0.00% - - Horiz. % 73.98% 33.09% 56.88% 65.43% 100.00% - -
DY 1.15 0.77 1.28 0.87 0.78 0.00 - - YoY % 49.35% -39.84% 47.13% 11.54% 0.00% - - Horiz. % 147.44% 98.72% 164.10% 111.54% 100.00% - -
P/NAPS 5.34 5.30 5.86 6.43 5.56 0.00 - - YoY % 0.75% -9.56% -8.86% 15.65% 0.00% - - Horiz. % 96.04% 95.32% 105.40% 115.65% 100.00% - -
Price Multiplier on Announcement Date 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 - CAGR
Date 13/09/18 11/09/17 08/09/16 10/09/15 08/09/14 - - -
Price 2.0700 2.1400 2.2500 2.1300 2.9000 0.0000 - -
P/RPS 4.95 6.32 5.22 4.74 4.61 0.00 - - YoY % -21.68% 21.07% 10.13% 2.82% 0.00% - - Horiz. % 107.38% 137.09% 113.23% 102.82% 100.00% - -
P/EPS 47.79 122.29 62.67 46.51 41.73 0.00 - - YoY % -60.92% 95.13% 34.75% 11.45% 0.00% - - Horiz. % 114.52% 293.05% 150.18% 111.45% 100.00% - -
EY 2.09 0.82 1.60 2.15 2.40 0.00 - - YoY % 154.88% -48.75% -25.58% -10.42% 0.00% - - Horiz. % 87.08% 34.17% 66.67% 89.58% 100.00% - -
DY 1.21 0.70 1.33 1.06 0.69 0.00 - - YoY % 72.86% -47.37% 25.47% 53.62% 0.00% - - Horiz. % 175.36% 101.45% 192.75% 153.62% 100.00% - -
P/NAPS 5.07 5.79 5.64 5.27 6.25 0.00 - - YoY % -12.44% 2.66% 7.02% -15.68% 0.00% - - Horiz. % 81.12% 92.64% 90.24% 84.32% 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_Qtr1_2016.pdf 
