[BAUTO] YoY Quarter Result on 2016-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 457,169 690,318 471,707 473,171 542,406 508,822 282,449 8.35% YoY % -33.77% 46.34% -0.31% -12.76% 6.60% 80.15% - Horiz. % 161.86% 244.40% 167.01% 167.52% 192.04% 180.15% 100.00%
PBT 29,188 94,584 34,604 46,386 73,700 81,033 37,479 -4.08% YoY % -69.14% 173.33% -25.40% -37.06% -9.05% 116.21% - Horiz. % 77.88% 252.37% 92.33% 123.77% 196.64% 216.21% 100.00%
Tax -7,580 -19,965 -9,100 -11,254 -17,840 -21,405 -9,017 -2.85% YoY % 62.03% -119.40% 19.14% 36.92% 16.65% -137.38% - Horiz. % 84.06% 221.42% 100.92% 124.81% 197.85% 237.38% 100.00%
NP 21,608 74,619 25,504 35,132 55,860 59,628 28,462 -4.49% YoY % -71.04% 192.58% -27.41% -37.11% -6.32% 109.50% - Horiz. % 75.92% 262.17% 89.61% 123.43% 196.26% 209.50% 100.00%
NP to SH 20,388 73,917 22,201 30,627 53,063 57,522 27,600 -4.92% YoY % -72.42% 232.94% -27.51% -42.28% -7.75% 108.41% - Horiz. % 73.87% 267.82% 80.44% 110.97% 192.26% 208.41% 100.00%
Tax Rate 25.97 % 21.11 % 26.30 % 24.26 % 24.21 % 26.42 % 24.06 % 1.28% YoY % 23.02% -19.73% 8.41% 0.21% -8.36% 9.81% - Horiz. % 107.94% 87.74% 109.31% 100.83% 100.62% 109.81% 100.00%
Total Cost 435,561 615,699 446,203 438,039 486,546 449,194 253,987 9.40% YoY % -29.26% 37.99% 1.86% -9.97% 8.32% 76.86% - Horiz. % 171.49% 242.41% 175.68% 172.47% 191.56% 176.86% 100.00%
Net Worth 482,361 515,793 427,915 457,569 491,459 418,488 212,008 14.68% YoY % -6.48% 20.54% -6.48% -6.90% 17.44% 97.39% - Horiz. % 227.52% 243.29% 201.84% 215.83% 231.81% 197.39% 100.00%
Dividend 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 31,856 43,544 18,404 31,544 28,467 26,256 12,610 16.69% YoY % -26.84% 136.59% -41.65% 10.81% 8.42% 108.20% - Horiz. % 252.61% 345.29% 145.94% 250.14% 225.73% 208.20% 100.00%
Div Payout % 156.25 % 58.91 % 82.90 % 103.00 % 53.65 % 45.65 % 45.69 % 22.73% YoY % 165.24% -28.94% -19.51% 91.99% 17.52% -0.09% - Horiz. % 341.98% 128.93% 181.44% 225.43% 117.42% 99.91% 100.00%
Equity 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 482,361 515,793 427,915 457,569 491,459 418,488 212,008 14.68% YoY % -6.48% 20.54% -6.48% -6.90% 17.44% 97.39% - Horiz. % 227.52% 243.29% 201.84% 215.83% 231.81% 197.39% 100.00%
NOSH 1,158,409 1,161,174 1,150,310 1,147,078 1,138,691 807,893 720,626 8.23% YoY % -0.24% 0.94% 0.28% 0.74% 40.95% 12.11% - Horiz. % 160.75% 161.13% 159.63% 159.18% 158.01% 112.11% 100.00%
Ratio Analysis 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 4.73 % 10.81 % 5.41 % 7.42 % 10.30 % 11.72 % 10.08 % -11.84% YoY % -56.24% 99.82% -27.09% -27.96% -12.12% 16.27% - Horiz. % 46.92% 107.24% 53.67% 73.61% 102.18% 116.27% 100.00%
ROE 4.23 % 14.33 % 5.19 % 6.69 % 10.80 % 13.75 % 13.02 % -17.08% YoY % -70.48% 176.11% -22.42% -38.06% -21.45% 5.61% - Horiz. % 32.49% 110.06% 39.86% 51.38% 82.95% 105.61% 100.00%
Per Share 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 39.47 59.45 41.01 41.25 47.63 62.98 39.19 0.12% YoY % -33.61% 44.96% -0.58% -13.39% -24.37% 60.70% - Horiz. % 100.71% 151.70% 104.64% 105.26% 121.54% 160.70% 100.00%
EPS 1.76 6.36 1.93 2.67 4.66 7.12 3.83 -12.15% YoY % -72.33% 229.53% -27.72% -42.70% -34.55% 85.90% - Horiz. % 45.95% 166.06% 50.39% 69.71% 121.67% 185.90% 100.00%
DPS 2.75 3.75 1.60 2.75 2.50 3.25 1.75 7.82% YoY % -26.67% 134.38% -41.82% 10.00% -23.08% 85.71% - Horiz. % 157.14% 214.29% 91.43% 157.14% 142.86% 185.71% 100.00%
NAPS 0.4164 0.4442 0.3720 0.3989 0.4316 0.5180 0.2942 5.96% YoY % -6.26% 19.41% -6.74% -7.58% -16.68% 76.07% - Horiz. % 141.54% 150.99% 126.44% 135.59% 146.70% 176.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,170,933 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 39.04 58.95 40.28 40.41 46.32 43.45 24.12 8.35% YoY % -33.77% 46.35% -0.32% -12.76% 6.61% 80.14% - Horiz. % 161.86% 244.40% 167.00% 167.54% 192.04% 180.14% 100.00%
EPS 1.74 6.31 1.90 2.62 4.53 4.91 2.36 -4.95% YoY % -72.42% 232.11% -27.48% -42.16% -7.74% 108.05% - Horiz. % 73.73% 267.37% 80.51% 111.02% 191.95% 208.05% 100.00%
DPS 2.72 3.72 1.57 2.69 2.43 2.24 1.08 16.63% YoY % -26.88% 136.94% -41.64% 10.70% 8.48% 107.41% - Horiz. % 251.85% 344.44% 145.37% 249.07% 225.00% 207.41% 100.00%
NAPS 0.4119 0.4405 0.3654 0.3908 0.4197 0.3574 0.1811 14.67% YoY % -6.49% 20.55% -6.50% -6.89% 17.43% 97.35% - Horiz. % 227.44% 243.24% 201.77% 215.79% 231.75% 197.35% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 - -
Price 2.2800 1.9000 2.0400 2.2800 2.1000 3.5100 0.0000 -
P/RPS 5.78 3.20 4.97 5.53 4.41 5.57 0.00 - YoY % 80.62% -35.61% -10.13% 25.40% -20.83% 0.00% - Horiz. % 103.77% 57.45% 89.23% 99.28% 79.17% 100.00% -
P/EPS 129.55 29.85 105.70 85.39 45.06 49.30 0.00 - YoY % 334.00% -71.76% 23.78% 89.50% -8.60% 0.00% - Horiz. % 262.78% 60.55% 214.40% 173.20% 91.40% 100.00% -
EY 0.77 3.35 0.95 1.17 2.22 2.03 0.00 - YoY % -77.01% 252.63% -18.80% -47.30% 9.36% 0.00% - Horiz. % 37.93% 165.02% 46.80% 57.64% 109.36% 100.00% -
DY 1.21 1.97 0.78 1.21 1.19 0.93 0.00 - YoY % -38.58% 152.56% -35.54% 1.68% 27.96% 0.00% - Horiz. % 130.11% 211.83% 83.87% 130.11% 127.96% 100.00% -
P/NAPS 5.48 4.28 5.48 5.72 4.87 6.78 0.00 - YoY % 28.04% -21.90% -4.20% 17.45% -28.17% 0.00% - Horiz. % 80.83% 63.13% 80.83% 84.37% 71.83% 100.00% -
Price Multiplier on Announcement Date 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 10/12/19 12/12/18 08/12/17 08/12/16 10/12/15 08/12/14 06/12/13 -
Price 2.1500 2.1200 2.1600 2.1200 2.1200 3.3100 1.7100 -
P/RPS 5.45 3.57 5.27 5.14 4.45 5.26 4.36 3.79% YoY % 52.66% -32.26% 2.53% 15.51% -15.40% 20.64% - Horiz. % 125.00% 81.88% 120.87% 117.89% 102.06% 120.64% 100.00%
P/EPS 122.16 33.30 111.92 79.40 45.49 46.49 44.65 18.25% YoY % 266.85% -70.25% 40.96% 74.54% -2.15% 4.12% - Horiz. % 273.59% 74.58% 250.66% 177.83% 101.88% 104.12% 100.00%
EY 0.82 3.00 0.89 1.26 2.20 2.15 2.24 -15.41% YoY % -72.67% 237.08% -29.37% -42.73% 2.33% -4.02% - Horiz. % 36.61% 133.93% 39.73% 56.25% 98.21% 95.98% 100.00%
DY 1.28 1.77 0.74 1.30 1.18 0.98 1.02 3.86% YoY % -27.68% 139.19% -43.08% 10.17% 20.41% -3.92% - Horiz. % 125.49% 173.53% 72.55% 127.45% 115.69% 96.08% 100.00%
P/NAPS 5.16 4.77 5.81 5.31 4.91 6.39 5.81 -1.96% YoY % 8.18% -17.90% 9.42% 8.15% -23.16% 9.98% - Horiz. % 88.81% 82.10% 100.00% 91.39% 84.51% 109.98% 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_Qtr2_2017.pdf 
