[BAUTO] QoQ Cumulative Quarter Result on 31-Jul-2018 [#1]

Announcement Date
13-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ- -64.1%
YoY- 148.81%
Quarter Report
View:
Show?
Cumulative Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 2,492,121 1,953,844 1,175,714 485,396 1,992,926 1,422,332 862,935 103.19%
PBT 342,257 264,649 161,828 67,244 197,234 123,563 66,327 199.51%
Tax -74,235 -56,815 -35,616 -15,651 -46,116 -30,605 -17,665 161.09%
NP 268,022 207,834 126,212 51,593 151,118 92,958 48,662 212.85%
-
NP to SH 265,265 205,208 124,195 50,278 140,067 82,880 42,408 240.62%
-
Tax Rate 21.69% 21.47% 22.01% 23.27% 23.38% 24.77% 26.63% -
Total Cost 2,224,099 1,746,010 1,049,502 433,803 1,841,808 1,329,374 814,273 95.75%
-
Net Worth 566,378 555,926 515,793 474,137 474,896 445,792 428,689 20.46%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 246,579 124,764 72,573 29,017 120,080 62,364 35,724 263.80%
Div Payout % 92.96% 60.80% 58.44% 57.71% 85.73% 75.25% 84.24% -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 566,378 555,926 515,793 474,137 474,896 445,792 428,689 20.46%
NOSH 1,163,153 1,162,973 1,162,374 1,162,008 1,161,425 1,160,383 1,152,391 0.62%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 10.75% 10.64% 10.73% 10.63% 7.58% 6.54% 5.64% -
ROE 46.84% 36.91% 24.08% 10.60% 29.49% 18.59% 9.89% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 214.77 168.35 101.25 41.82 172.60 123.16 74.88 102.25%
EPS 22.86 17.68 10.70 4.33 12.13 7.19 3.68 239.05%
DPS 21.25 10.75 6.25 2.50 10.40 5.40 3.10 262.12%
NAPS 0.4881 0.479 0.4442 0.4085 0.4113 0.386 0.372 19.91%
Adjusted Per Share Value based on latest NOSH - 1,162,008
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 212.61 166.69 100.30 41.41 170.02 121.34 73.62 103.18%
EPS 22.63 17.51 10.60 4.29 11.95 7.07 3.62 240.49%
DPS 21.04 10.64 6.19 2.48 10.24 5.32 3.05 263.66%
NAPS 0.4832 0.4743 0.44 0.4045 0.4051 0.3803 0.3657 20.47%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 2.40 2.19 1.90 2.18 2.22 2.24 2.04 -
P/RPS 1.12 1.30 1.88 5.21 1.29 1.82 2.72 -44.74%
P/EPS 10.50 12.39 17.76 50.33 18.30 31.21 55.43 -67.11%
EY 9.53 8.07 5.63 1.99 5.46 3.20 1.80 204.70%
DY 8.85 4.91 3.29 1.15 4.68 2.41 1.52 224.68%
P/NAPS 4.92 4.57 4.28 5.34 5.40 5.80 5.48 -6.95%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 12/06/19 13/03/19 12/12/18 13/09/18 12/06/18 12/03/18 08/12/17 -
Price 2.40 2.24 2.12 2.07 2.33 2.02 2.16 -
P/RPS 1.12 1.33 2.09 4.95 1.35 1.64 2.88 -46.81%
P/EPS 10.50 12.67 19.82 47.79 19.21 28.15 58.70 -68.35%
EY 9.53 7.89 5.05 2.09 5.21 3.55 1.70 216.56%
DY 8.85 4.80 2.95 1.21 4.46 2.67 1.44 236.63%
P/NAPS 4.92 4.68 4.77 5.07 5.66 5.23 5.81 -10.51%

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