[BAUTO] YoY Quarter Result on 2022-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 1,089,278 716,869 320,792 448,894 535,044 485,396 391,228 18.60% YoY % 51.95% 123.47% -28.54% -16.10% 10.23% 24.07% - Horiz. % 278.43% 183.24% 82.00% 114.74% 136.76% 124.07% 100.00%
PBT 140,667 74,566 14,477 13,115 65,037 67,244 31,723 28.16% YoY % 88.65% 415.07% 10.39% -79.83% -3.28% 111.97% - Horiz. % 443.42% 235.05% 45.64% 41.34% 205.02% 211.97% 100.00%
Tax -32,766 -17,950 -4,137 -4,528 -13,564 -15,651 -8,565 25.05% YoY % -82.54% -333.89% 8.64% 66.62% 13.33% -82.73% - Horiz. % 382.56% 209.57% 48.30% 52.87% 158.37% 182.73% 100.00%
NP 107,901 56,616 10,340 8,587 51,473 51,593 23,158 29.22% YoY % 90.58% 447.54% 20.41% -83.32% -0.23% 122.79% - Horiz. % 465.93% 244.48% 44.65% 37.08% 222.27% 222.79% 100.00%
NP to SH 100,219 50,159 10,267 9,245 50,515 50,278 20,207 30.57% YoY % 99.80% 388.55% 11.05% -81.70% 0.47% 148.81% - Horiz. % 495.96% 248.23% 50.81% 45.75% 249.99% 248.81% 100.00%
Tax Rate 23.29 % 24.07 % 28.58 % 34.53 % 20.86 % 23.27 % 27.00 % -2.43% YoY % -3.24% -15.78% -17.23% 65.53% -10.36% -13.81% - Horiz. % 86.26% 89.15% 105.85% 127.89% 77.26% 86.19% 100.00%
Total Cost 981,377 660,253 310,452 440,307 483,571 433,803 368,070 17.75% YoY % 48.64% 112.67% -29.49% -8.95% 11.47% 17.86% - Horiz. % 266.63% 179.38% 84.35% 119.63% 131.38% 117.86% 100.00%
Net Worth 736,595 629,909 538,089 480,910 498,647 474,137 427,002 9.51% YoY % 16.94% 17.06% 11.89% -3.56% 5.17% 11.04% - Horiz. % 172.50% 147.52% 126.02% 112.62% 116.78% 111.04% 100.00%
Dividend 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 58,367 34,865 5,807 5,810 37,723 29,017 17,320 22.43% YoY % 67.41% 500.40% -0.06% -84.60% 30.01% 67.53% - Horiz. % 336.99% 201.30% 33.53% 33.55% 217.80% 167.53% 100.00%
Div Payout % 58.24 % 69.51 % 56.56 % 62.85 % 74.68 % 57.71 % 85.71 % -6.23% YoY % -16.21% 22.90% -10.01% -15.84% 29.41% -32.67% - Horiz. % 67.95% 81.10% 65.99% 73.33% 87.13% 67.33% 100.00%
Equity 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 736,595 629,909 538,089 480,910 498,647 474,137 427,002 9.51% YoY % 16.94% 17.06% 11.89% -3.56% 5.17% 11.04% - Horiz. % 172.50% 147.52% 126.02% 112.62% 116.78% 111.04% 100.00%
NOSH 1,167,347 1,162,195 1,161,428 1,162,180 1,160,725 1,160,680 1,154,685 0.18% YoY % 0.44% 0.07% -0.06% 0.13% 0.00% 0.52% - Horiz. % 101.10% 100.65% 100.58% 100.65% 100.52% 100.52% 100.00%
Ratio Analysis 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 9.91 % 7.90 % 3.22 % 1.91 % 9.62 % 10.63 % 5.92 % 8.96% YoY % 25.44% 145.34% 68.59% -80.15% -9.50% 79.56% - Horiz. % 167.40% 133.45% 54.39% 32.26% 162.50% 179.56% 100.00%
ROE 13.61 % 7.96 % 1.91 % 1.92 % 10.13 % 10.60 % 4.73 % 19.25% YoY % 70.98% 316.75% -0.52% -81.05% -4.43% 124.10% - Horiz. % 287.74% 168.29% 40.38% 40.59% 214.16% 224.10% 100.00%
Per Share 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 93.31 61.68 27.62 38.63 46.10 41.82 33.88 18.39% YoY % 51.28% 123.32% -28.50% -16.20% 10.23% 23.44% - Horiz. % 275.41% 182.05% 81.52% 114.02% 136.07% 123.44% 100.00%
EPS 8.59 4.32 0.88 0.80 4.35 4.33 1.75 30.35% YoY % 98.84% 390.91% 10.00% -81.61% 0.46% 147.43% - Horiz. % 490.86% 246.86% 50.29% 45.71% 248.57% 247.43% 100.00%
DPS 5.00 3.00 0.50 0.50 3.25 2.50 1.50 22.21% YoY % 66.67% 500.00% 0.00% -84.62% 30.00% 66.67% - Horiz. % 333.33% 200.00% 33.33% 33.33% 216.67% 166.67% 100.00%
NAPS 0.6310 0.5420 0.4633 0.4138 0.4296 0.4085 0.3698 9.31% YoY % 16.42% 16.99% 11.96% -3.68% 5.17% 10.47% - Horiz. % 170.63% 146.57% 125.28% 111.90% 116.17% 110.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,170,933 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 93.03 61.22 27.40 38.34 45.69 41.45 33.41 18.60% YoY % 51.96% 123.43% -28.53% -16.09% 10.23% 24.06% - Horiz. % 278.45% 183.24% 82.01% 114.76% 136.76% 124.06% 100.00%
EPS 8.56 4.28 0.88 0.79 4.31 4.29 1.73 30.52% YoY % 100.00% 386.36% 11.39% -81.67% 0.47% 147.98% - Horiz. % 494.80% 247.40% 50.87% 45.66% 249.13% 247.98% 100.00%
DPS 4.98 2.98 0.50 0.50 3.22 2.48 1.48 22.40% YoY % 67.11% 496.00% 0.00% -84.47% 29.84% 67.57% - Horiz. % 336.49% 201.35% 33.78% 33.78% 217.57% 167.57% 100.00%
NAPS 0.6291 0.5380 0.4595 0.4107 0.4259 0.4049 0.3647 9.51% YoY % 16.93% 17.08% 11.88% -3.57% 5.19% 11.02% - Horiz. % 172.50% 147.52% 125.99% 112.61% 116.78% 111.02% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 2.0500 1.7700 1.5100 1.4100 2.5500 2.1800 1.9600 -
P/RPS 2.20 2.87 5.47 3.65 5.53 5.21 5.78 -14.86% YoY % -23.34% -47.53% 49.86% -34.00% 6.14% -9.86% - Horiz. % 38.06% 49.65% 94.64% 63.15% 95.67% 90.14% 100.00%
P/EPS 23.88 41.01 170.81 177.25 58.59 50.33 112.00 -22.70% YoY % -41.77% -75.99% -3.63% 202.53% 16.41% -55.06% - Horiz. % 21.32% 36.62% 152.51% 158.26% 52.31% 44.94% 100.00%
EY 4.19 2.44 0.59 0.56 1.71 1.99 0.89 29.45% YoY % 71.72% 313.56% 5.36% -67.25% -14.07% 123.60% - Horiz. % 470.79% 274.16% 66.29% 62.92% 192.13% 223.60% 100.00%
DY 2.44 1.69 0.33 0.35 1.27 1.15 0.77 21.18% YoY % 44.38% 412.12% -5.71% -72.44% 10.43% 49.35% - Horiz. % 316.88% 219.48% 42.86% 45.45% 164.94% 149.35% 100.00%
P/NAPS 3.25 3.27 3.26 3.41 5.94 5.34 5.30 -7.82% YoY % -0.61% 0.31% -4.40% -42.59% 11.24% 0.75% - Horiz. % 61.32% 61.70% 61.51% 64.34% 112.08% 100.75% 100.00%
Price Multiplier on Announcement Date 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date - 12/09/22 13/09/21 10/09/20 13/09/19 13/09/18 11/09/17 -
Price 2.1800 1.8300 1.5800 1.4100 2.3900 2.0700 2.1400 -
P/RPS 2.34 2.97 5.72 3.65 5.18 4.95 6.32 -15.25% YoY % -21.21% -48.08% 56.71% -29.54% 4.65% -21.68% - Horiz. % 37.03% 46.99% 90.51% 57.75% 81.96% 78.32% 100.00%
P/EPS 25.39 42.40 178.73 177.25 54.92 47.79 122.29 -23.04% YoY % -40.12% -76.28% 0.83% 222.74% 14.92% -60.92% - Horiz. % 20.76% 34.67% 146.15% 144.94% 44.91% 39.08% 100.00%
EY 3.94 2.36 0.56 0.56 1.82 2.09 0.82 29.89% YoY % 66.95% 321.43% 0.00% -69.23% -12.92% 154.88% - Horiz. % 480.49% 287.80% 68.29% 68.29% 221.95% 254.88% 100.00%
DY 2.29 1.64 0.32 0.35 1.36 1.21 0.70 21.83% YoY % 39.63% 412.50% -8.57% -74.26% 12.40% 72.86% - Horiz. % 327.14% 234.29% 45.71% 50.00% 194.29% 172.86% 100.00%
P/NAPS 3.45 3.38 3.41 3.41 5.56 5.07 5.79 -8.26% YoY % 2.07% -0.88% 0.00% -38.67% 9.66% -12.44% - Horiz. % 59.59% 58.38% 58.89% 58.89% 96.03% 87.56% 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_12.09.2022.pdf 
