[BAUTO] QoQ TTM Result on 30-Apr-2020 [#4]

Announcement Date
11-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
30-Apr-2020 [#4]
Profit Trend
QoQ- -36.43%
YoY- -62.11%
Quarter Report
View:
Show?
TTM Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 1,946,078 1,815,561 1,672,886 1,759,036 1,997,953 2,308,620 2,541,769 -16.24%
PBT 92,422 84,561 79,849 131,771 206,180 274,654 340,050 -57.87%
Tax -24,677 -21,003 -19,216 -28,252 -44,529 -59,763 -72,148 -50.93%
NP 67,745 63,558 60,633 103,519 161,651 214,891 267,902 -59.84%
-
NP to SH 69,576 63,644 59,242 100,512 158,110 211,973 265,502 -58.88%
-
Tax Rate 26.70% 24.84% 24.07% 21.44% 21.60% 21.76% 21.22% -
Total Cost 1,878,333 1,752,003 1,612,253 1,655,517 1,836,302 2,093,729 2,273,867 -11.91%
-
Net Worth 516,480 499,833 480,910 469,636 478,277 482,361 498,647 2.35%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div 37,758 37,178 54,507 86,420 208,259 243,645 255,333 -71.87%
Div Payout % 54.27% 58.42% 92.01% 85.98% 131.72% 114.94% 96.17% -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 516,480 499,833 480,910 469,636 478,277 482,361 498,647 2.35%
NOSH 1,163,927 1,163,549 1,163,549 1,163,549 1,163,538 1,158,409 1,163,349 0.03%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 3.48% 3.50% 3.62% 5.88% 8.09% 9.31% 10.54% -
ROE 13.47% 12.73% 12.32% 21.40% 33.06% 43.94% 53.24% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 167.56 156.23 143.94 151.36 172.03 199.29 218.98 -16.27%
EPS 5.99 5.48 5.10 8.65 13.61 18.30 22.87 -58.89%
DPS 3.25 3.20 4.70 7.45 17.95 21.00 22.00 -71.89%
NAPS 0.4447 0.4301 0.4138 0.4041 0.4118 0.4164 0.4296 2.31%
Adjusted Per Share Value based on latest NOSH - 1,163,549
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 166.02 154.89 142.72 150.07 170.45 196.95 216.84 -16.24%
EPS 5.94 5.43 5.05 8.57 13.49 18.08 22.65 -58.86%
DPS 3.22 3.17 4.65 7.37 17.77 20.79 21.78 -71.87%
NAPS 0.4406 0.4264 0.4103 0.4007 0.408 0.4115 0.4254 2.35%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 1.36 1.16 1.41 1.36 1.85 2.28 2.55 -
P/RPS 0.81 0.74 0.98 0.90 1.08 1.14 1.16 -21.20%
P/EPS 22.70 21.18 27.66 15.73 13.59 12.46 11.15 60.28%
EY 4.40 4.72 3.62 6.36 7.36 8.03 8.97 -37.66%
DY 2.39 2.76 3.33 5.48 9.70 9.21 8.63 -57.34%
P/NAPS 3.06 2.70 3.41 3.37 4.49 5.48 5.94 -35.60%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 10/03/21 10/12/20 10/09/20 11/06/20 16/03/20 10/12/19 13/09/19 -
Price 1.35 1.50 1.41 1.62 1.48 2.15 2.39 -
P/RPS 0.81 0.96 0.98 1.07 0.86 1.08 1.09 -17.88%
P/EPS 22.54 27.39 27.66 18.73 10.87 11.75 10.45 66.55%
EY 4.44 3.65 3.62 5.34 9.20 8.51 9.57 -39.92%
DY 2.41 2.13 3.33 4.60 12.13 9.77 9.21 -58.92%
P/NAPS 3.04 3.49 3.41 4.01 3.59 5.16 5.56 -33.01%

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