[BAUTO] QoQ Cumulative Quarter Result on 31-Oct-2015 [#2]

Announcement Date
10-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 101.65%
YoY- -7.36%
Quarter Report
View:
Show?
Cumulative Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 493,616 2,095,391 1,577,531 1,054,951 512,545 1,830,443 1,405,534 -50.25%
PBT 58,573 278,257 205,462 147,239 73,539 298,971 223,672 -59.10%
Tax -14,324 -67,897 -50,544 -36,349 -18,509 -79,486 -58,162 -60.74%
NP 44,249 210,360 154,918 110,890 55,030 219,485 165,510 -58.53%
-
NP to SH 41,111 197,629 146,394 105,266 52,203 212,374 160,146 -59.64%
-
Tax Rate 24.45% 24.40% 24.60% 24.69% 25.17% 26.59% 26.00% -
Total Cost 449,367 1,885,031 1,422,613 944,061 457,515 1,610,958 1,240,024 -49.20%
-
Net Worth 457,030 529,439 503,599 491,697 460,936 336,719 444,867 1.81%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 34,354 192,876 78,669 54,114 25,645 118,232 69,523 -37.52%
Div Payout % 83.57% 97.60% 53.74% 51.41% 49.13% 55.67% 43.41% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 457,030 529,439 503,599 491,697 460,936 336,719 444,867 1.81%
NOSH 1,145,153 1,141,279 1,140,140 1,139,242 1,139,803 809,812 808,409 26.15%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 8.96% 10.04% 9.82% 10.51% 10.74% 11.99% 11.78% -
ROE 9.00% 37.33% 29.07% 21.41% 11.33% 63.07% 36.00% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 43.10 183.60 138.36 92.60 44.97 226.03 173.86 -60.57%
EPS 3.59 17.32 12.84 9.24 4.58 18.74 19.81 -68.00%
DPS 3.00 16.90 6.90 4.75 2.25 14.60 8.60 -50.47%
NAPS 0.3991 0.4639 0.4417 0.4316 0.4044 0.4158 0.5503 -19.29%
Adjusted Per Share Value based on latest NOSH - 1,138,691
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 42.11 178.76 134.58 90.00 43.73 156.16 119.91 -50.25%
EPS 3.51 16.86 12.49 8.98 4.45 18.12 13.66 -59.61%
DPS 2.93 16.45 6.71 4.62 2.19 10.09 5.93 -37.52%
NAPS 0.3899 0.4517 0.4296 0.4195 0.3932 0.2873 0.3795 1.82%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 2.34 2.20 2.17 2.10 2.60 4.04 3.31 -
P/RPS 5.43 1.20 1.57 2.27 5.78 1.79 1.90 101.51%
P/EPS 65.18 12.70 16.90 22.73 56.77 15.41 16.71 148.00%
EY 1.53 7.87 5.92 4.40 1.76 6.49 5.98 -59.73%
DY 1.28 7.68 3.18 2.26 0.87 3.61 2.60 -37.67%
P/NAPS 5.86 4.74 4.91 4.87 6.43 9.72 6.01 -1.67%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 08/09/16 13/06/16 11/03/16 10/12/15 10/09/15 11/06/15 09/03/15 -
Price 2.25 2.28 2.19 2.12 2.13 3.55 3.64 -
P/RPS 5.22 1.24 1.58 2.29 4.74 1.57 2.09 84.18%
P/EPS 62.67 13.17 17.06 22.94 46.51 13.54 18.37 126.79%
EY 1.60 7.59 5.86 4.36 2.15 7.39 5.44 -55.80%
DY 1.33 7.41 3.15 2.24 1.06 4.11 2.36 -31.79%
P/NAPS 5.64 4.91 4.96 4.91 5.27 8.54 6.61 -10.04%

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