[BAUTO] QoQ Cumulative Quarter Result on 31-Jul-2019 [#1]

Announcement Date
13-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- -80.96%
YoY- 0.47%
Quarter Report
View:
Show?
Cumulative Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 1,759,036 1,459,676 992,213 535,044 2,492,121 1,953,844 1,175,714 30.84%
PBT 131,771 128,572 94,225 65,037 342,257 264,649 161,828 -12.81%
Tax -28,252 -27,109 -21,144 -13,564 -74,235 -56,815 -35,616 -14.32%
NP 103,519 101,463 73,081 51,473 268,022 207,834 126,212 -12.38%
-
NP to SH 100,512 98,053 70,903 50,515 265,265 205,208 124,195 -13.16%
-
Tax Rate 21.44% 21.08% 22.44% 20.86% 21.69% 21.47% 22.01% -
Total Cost 1,655,517 1,358,213 919,132 483,571 2,224,099 1,746,010 1,049,502 35.54%
-
Net Worth 469,636 478,277 483,207 498,647 566,378 555,926 515,793 -6.06%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div 86,582 86,526 69,626 37,723 246,579 124,764 72,573 12.49%
Div Payout % 86.14% 88.24% 98.20% 74.68% 92.96% 60.80% 58.44% -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 469,636 478,277 483,207 498,647 566,378 555,926 515,793 -6.06%
NOSH 1,163,549 1,163,538 1,160,441 1,163,349 1,163,153 1,162,973 1,162,374 0.06%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 5.88% 6.95% 7.37% 9.62% 10.75% 10.64% 10.73% -
ROE 21.40% 20.50% 14.67% 10.13% 46.84% 36.91% 24.08% -
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 151.36 125.68 85.50 46.10 214.77 168.35 101.25 30.77%
EPS 8.65 8.44 6.11 4.35 22.86 17.68 10.70 -13.23%
DPS 7.45 7.45 6.00 3.25 21.25 10.75 6.25 12.43%
NAPS 0.4041 0.4118 0.4164 0.4296 0.4881 0.479 0.4442 -6.11%
Adjusted Per Share Value based on latest NOSH - 1,163,349
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 150.07 124.53 84.65 45.65 212.61 166.69 100.30 30.84%
EPS 8.57 8.37 6.05 4.31 22.63 17.51 10.60 -13.22%
DPS 7.39 7.38 5.94 3.22 21.04 10.64 6.19 12.55%
NAPS 0.4007 0.408 0.4122 0.4254 0.4832 0.4743 0.44 -6.05%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 1.36 1.85 2.28 2.55 2.40 2.19 1.90 -
P/RPS 0.90 1.47 2.67 5.53 1.12 1.30 1.88 -38.83%
P/EPS 15.73 21.91 37.32 58.59 10.50 12.39 17.76 -7.78%
EY 6.36 4.56 2.68 1.71 9.53 8.07 5.63 8.47%
DY 5.48 4.03 2.63 1.27 8.85 4.91 3.29 40.55%
P/NAPS 3.37 4.49 5.48 5.94 4.92 4.57 4.28 -14.74%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 11/06/20 16/03/20 10/12/19 13/09/19 12/06/19 13/03/19 12/12/18 -
Price 1.62 1.48 2.15 2.39 2.40 2.24 2.12 -
P/RPS 1.07 1.18 2.51 5.18 1.12 1.33 2.09 -36.02%
P/EPS 18.73 17.53 35.19 54.92 10.50 12.67 19.82 -3.70%
EY 5.34 5.70 2.84 1.82 9.53 7.89 5.05 3.79%
DY 4.60 5.03 2.79 1.36 8.85 4.80 2.95 34.50%
P/NAPS 4.01 3.59 5.16 5.56 4.92 4.68 4.77 -10.93%

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