[BAUTO] QoQ Cumulative Quarter Result on 31-Jan-2024 [#3]

Announcement Date
13-Mar-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2024
Quarter
31-Jan-2024 [#3]
Profit Trend
QoQ- 37.05%
YoY- 28.41%
Quarter Report
View:
Show?
Cumulative Result
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Revenue 1,493,041 846,180 3,930,259 2,992,734 2,096,229 1,089,278 3,548,204 -43.69%
PBT 154,819 97,769 489,140 358,570 263,501 140,667 421,204 -48.53%
Tax -36,730 -22,391 -111,410 -80,423 -59,879 -32,766 -93,982 -46.39%
NP 118,089 75,378 377,730 278,147 203,622 107,901 327,222 -49.15%
-
NP to SH 110,565 70,217 351,042 260,818 190,315 100,219 303,742 -48.86%
-
Tax Rate 23.72% 22.90% 22.78% 22.43% 22.72% 23.29% 22.31% -
Total Cost 1,374,952 770,802 3,552,529 2,714,587 1,892,607 981,377 3,220,982 -43.16%
-
Net Worth 744,969 747,326 821,172 783,063 769,460 736,595 761,919 -1.48%
Dividend
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Div 157,783 40,882 303,575 166,348 116,514 58,367 256,460 -27.55%
Div Payout % 142.71% 58.22% 86.48% 63.78% 61.22% 58.24% 84.43% -
Equity
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Net Worth 744,969 747,326 821,172 783,063 769,460 736,595 761,919 -1.48%
NOSH 1,168,763 1,172,150 1,170,933 1,170,933 1,170,190 1,169,283 1,168,316 0.02%
Ratio Analysis
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
NP Margin 7.91% 8.91% 9.61% 9.29% 9.71% 9.91% 9.22% -
ROE 14.84% 9.40% 42.75% 33.31% 24.73% 13.61% 39.87% -
Per Share
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 127.75 72.44 336.61 256.37 179.91 93.31 304.38 -43.79%
EPS 9.46 6.01 30.08 22.36 16.32 8.59 26.11 -49.02%
DPS 13.50 3.50 26.00 14.25 10.00 5.00 22.00 -27.68%
NAPS 0.6374 0.6398 0.7033 0.6708 0.6604 0.631 0.6536 -1.65%
Adjusted Per Share Value based on latest NOSH - 1,170,933
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 127.37 72.19 335.30 255.31 178.83 92.93 302.70 -43.69%
EPS 9.43 5.99 29.95 22.25 16.24 8.55 25.91 -48.86%
DPS 13.46 3.49 25.90 14.19 9.94 4.98 21.88 -27.56%
NAPS 0.6355 0.6376 0.7006 0.668 0.6564 0.6284 0.65 -1.48%
Price Multiplier on Financial Quarter End Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 30/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 -
Price 2.06 2.43 2.31 2.44 2.50 2.05 2.31 -
P/RPS 1.61 3.35 0.69 0.95 1.39 2.20 0.76 64.57%
P/EPS 21.78 40.42 7.68 10.92 15.31 23.88 8.87 81.51%
EY 4.59 2.47 13.02 9.16 6.53 4.19 11.28 -44.93%
DY 6.55 1.44 11.26 5.84 4.00 2.44 9.52 -21.97%
P/NAPS 3.23 3.80 3.28 3.64 3.79 3.25 3.53 -5.72%
Price Multiplier on Announcement Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 12/12/24 11/09/24 11/06/24 13/03/24 12/12/23 12/09/23 12/06/23 -
Price 2.04 2.37 2.54 2.48 2.30 2.18 2.23 -
P/RPS 1.60 3.27 0.75 0.97 1.28 2.34 0.73 68.33%
P/EPS 21.56 39.43 8.45 11.10 14.08 25.39 8.56 84.60%
EY 4.64 2.54 11.84 9.01 7.10 3.94 11.68 -45.80%
DY 6.62 1.48 10.24 5.75 4.35 2.29 9.87 -23.28%
P/NAPS 3.20 3.70 3.61 3.70 3.48 3.45 3.41 -4.13%

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