[BAUTO] QoQ Cumulative Quarter Result on 31-Jan-2020 [#3]

Announcement Date
16-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- 38.29%
YoY- -52.22%
Quarter Report
View:
Show?
Cumulative Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 1,048,738 448,894 1,759,036 1,459,676 992,213 535,044 2,492,121 -43.69%
PBT 47,015 13,115 131,771 128,572 94,225 65,037 342,257 -73.21%
Tax -13,895 -4,528 -28,252 -27,109 -21,144 -13,564 -74,235 -67.11%
NP 33,120 8,587 103,519 101,463 73,081 51,473 268,022 -75.03%
-
NP to SH 34,035 9,245 100,512 98,053 70,903 50,515 265,265 -74.40%
-
Tax Rate 29.55% 34.53% 21.44% 21.08% 22.44% 20.86% 21.69% -
Total Cost 1,015,618 440,307 1,655,517 1,358,213 919,132 483,571 2,224,099 -40.55%
-
Net Worth 499,833 480,910 469,636 478,277 483,207 498,647 566,378 -7.95%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div 20,337 5,810 86,582 86,526 69,626 37,723 246,579 -80.90%
Div Payout % 59.75% 62.85% 86.14% 88.24% 98.20% 74.68% 92.96% -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 499,833 480,910 469,636 478,277 483,207 498,647 566,378 -7.95%
NOSH 1,163,549 1,163,549 1,163,549 1,163,538 1,160,441 1,163,349 1,163,153 0.02%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 3.16% 1.91% 5.88% 6.95% 7.37% 9.62% 10.75% -
ROE 6.81% 1.92% 21.40% 20.50% 14.67% 10.13% 46.84% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 90.24 38.63 151.36 125.68 85.50 46.10 214.77 -43.75%
EPS 2.93 0.80 8.65 8.44 6.11 4.35 22.86 -74.42%
DPS 1.75 0.50 7.45 7.45 6.00 3.25 21.25 -80.92%
NAPS 0.4301 0.4138 0.4041 0.4118 0.4164 0.4296 0.4881 -8.05%
Adjusted Per Share Value based on latest NOSH - 1,163,538
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 89.47 38.30 150.07 124.53 84.65 45.65 212.61 -43.69%
EPS 2.90 0.79 8.57 8.37 6.05 4.31 22.63 -74.42%
DPS 1.74 0.50 7.39 7.38 5.94 3.22 21.04 -80.87%
NAPS 0.4264 0.4103 0.4007 0.408 0.4122 0.4254 0.4832 -7.96%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 1.16 1.41 1.36 1.85 2.28 2.55 2.40 -
P/RPS 1.29 3.65 0.90 1.47 2.67 5.53 1.12 9.83%
P/EPS 39.61 177.25 15.73 21.91 37.32 58.59 10.50 141.35%
EY 2.52 0.56 6.36 4.56 2.68 1.71 9.53 -58.63%
DY 1.51 0.35 5.48 4.03 2.63 1.27 8.85 -69.07%
P/NAPS 2.70 3.41 3.37 4.49 5.48 5.94 4.92 -32.84%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 10/12/20 10/09/20 11/06/20 16/03/20 10/12/19 13/09/19 12/06/19 -
Price 1.50 1.41 1.62 1.48 2.15 2.39 2.40 -
P/RPS 1.66 3.65 1.07 1.18 2.51 5.18 1.12 29.84%
P/EPS 51.22 177.25 18.73 17.53 35.19 54.92 10.50 186.25%
EY 1.95 0.56 5.34 5.70 2.84 1.82 9.53 -65.10%
DY 1.17 0.35 4.60 5.03 2.79 1.36 8.85 -73.88%
P/NAPS 3.49 3.41 4.01 3.59 5.16 5.56 4.92 -20.37%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment