[BAUTO] YoY Cumulative Quarter Result on 31-Oct-2019 [#2]

Announcement Date
10-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Oct-2019 [#2]
Profit Trend
QoQ- 40.36%
YoY- -42.91%
Quarter Report
View:
Show?
Cumulative Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 1,499,838 804,630 1,048,738 992,213 1,175,714 862,935 966,787 7.58%
PBT 166,155 48,026 47,015 94,225 161,828 66,327 104,959 7.95%
Tax -38,731 -12,764 -13,895 -21,144 -35,616 -17,665 -25,578 7.15%
NP 127,424 35,262 33,120 73,081 126,212 48,662 79,381 8.20%
-
NP to SH 115,832 36,306 34,035 70,903 124,195 42,408 71,738 8.30%
-
Tax Rate 23.31% 26.58% 29.55% 22.44% 22.01% 26.63% 24.37% -
Total Cost 1,372,414 769,368 1,015,618 919,132 1,049,502 814,273 887,406 7.53%
-
Net Worth 660,791 556,788 499,833 483,207 515,793 428,689 457,129 6.33%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div 75,512 23,228 20,337 69,626 72,573 35,724 65,893 2.29%
Div Payout % 65.19% 63.98% 59.75% 98.20% 58.44% 84.24% 91.85% -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 660,791 556,788 499,833 483,207 515,793 428,689 457,129 6.33%
NOSH 1,163,964 1,163,927 1,163,549 1,160,441 1,162,374 1,152,391 1,145,974 0.25%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 8.50% 4.38% 3.16% 7.37% 10.73% 5.64% 8.21% -
ROE 17.53% 6.52% 6.81% 14.67% 24.08% 9.89% 15.69% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 129.10 69.28 90.24 85.50 101.25 74.88 84.36 7.34%
EPS 9.97 3.13 2.93 6.11 10.70 3.68 6.26 8.06%
DPS 6.50 2.00 1.75 6.00 6.25 3.10 5.75 2.06%
NAPS 0.5688 0.4794 0.4301 0.4164 0.4442 0.372 0.3989 6.08%
Adjusted Per Share Value based on latest NOSH - 1,158,409
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 127.95 68.64 89.47 84.65 100.30 73.62 82.48 7.58%
EPS 9.88 3.10 2.90 6.05 10.60 3.62 6.12 8.30%
DPS 6.44 1.98 1.74 5.94 6.19 3.05 5.62 2.29%
NAPS 0.5637 0.475 0.4264 0.4122 0.44 0.3657 0.39 6.32%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 1.98 1.62 1.16 2.28 1.90 2.04 2.28 -
P/RPS 1.53 2.34 1.29 2.67 1.88 2.72 2.70 -9.02%
P/EPS 19.86 51.82 39.61 37.32 17.76 55.43 36.42 -9.60%
EY 5.04 1.93 2.52 2.68 5.63 1.80 2.75 10.61%
DY 3.28 1.23 1.51 2.63 3.29 1.52 2.52 4.48%
P/NAPS 3.48 3.38 2.70 5.48 4.28 5.48 5.72 -7.94%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 08/12/22 13/12/21 10/12/20 10/12/19 12/12/18 08/12/17 08/12/16 -
Price 1.99 1.50 1.50 2.15 2.12 2.16 2.12 -
P/RPS 1.54 2.17 1.66 2.51 2.09 2.88 2.51 -7.81%
P/EPS 19.96 47.98 51.22 35.19 19.82 58.70 33.87 -8.43%
EY 5.01 2.08 1.95 2.84 5.05 1.70 2.95 9.22%
DY 3.27 1.33 1.17 2.79 2.95 1.44 2.71 3.17%
P/NAPS 3.50 3.13 3.49 5.16 4.77 5.81 5.31 -6.70%

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