[BAUTO] QoQ Cumulative Quarter Result on 31-Oct-2018 [#2]

Announcement Date
12-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Oct-2018 [#2]
Profit Trend
QoQ- 147.02%
YoY- 192.86%
Quarter Report
View:
Show?
Cumulative Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 535,044 2,492,121 1,953,844 1,175,714 485,396 1,992,926 1,422,332 -47.98%
PBT 65,037 342,257 264,649 161,828 67,244 197,234 123,563 -34.88%
Tax -13,564 -74,235 -56,815 -35,616 -15,651 -46,116 -30,605 -41.95%
NP 51,473 268,022 207,834 126,212 51,593 151,118 92,958 -32.64%
-
NP to SH 50,515 265,265 205,208 124,195 50,278 140,067 82,880 -28.17%
-
Tax Rate 20.86% 21.69% 21.47% 22.01% 23.27% 23.38% 24.77% -
Total Cost 483,571 2,224,099 1,746,010 1,049,502 433,803 1,841,808 1,329,374 -49.13%
-
Net Worth 498,647 566,378 555,926 515,793 474,137 474,896 445,792 7.77%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 37,723 246,579 124,764 72,573 29,017 120,080 62,364 -28.54%
Div Payout % 74.68% 92.96% 60.80% 58.44% 57.71% 85.73% 75.25% -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 498,647 566,378 555,926 515,793 474,137 474,896 445,792 7.77%
NOSH 1,163,349 1,163,153 1,162,973 1,162,374 1,162,008 1,161,425 1,160,383 0.17%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 9.62% 10.75% 10.64% 10.73% 10.63% 7.58% 6.54% -
ROE 10.13% 46.84% 36.91% 24.08% 10.60% 29.49% 18.59% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 46.10 214.77 168.35 101.25 41.82 172.60 123.16 -48.15%
EPS 4.35 22.86 17.68 10.70 4.33 12.13 7.19 -28.53%
DPS 3.25 21.25 10.75 6.25 2.50 10.40 5.40 -28.78%
NAPS 0.4296 0.4881 0.479 0.4442 0.4085 0.4113 0.386 7.41%
Adjusted Per Share Value based on latest NOSH - 1,162,374
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 45.65 212.61 166.69 100.30 41.41 170.02 121.34 -47.97%
EPS 4.31 22.63 17.51 10.60 4.29 11.95 7.07 -28.16%
DPS 3.22 21.04 10.64 6.19 2.48 10.24 5.32 -28.51%
NAPS 0.4254 0.4832 0.4743 0.44 0.4045 0.4051 0.3803 7.77%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 2.55 2.40 2.19 1.90 2.18 2.22 2.24 -
P/RPS 5.53 1.12 1.30 1.88 5.21 1.29 1.82 110.20%
P/EPS 58.59 10.50 12.39 17.76 50.33 18.30 31.21 52.35%
EY 1.71 9.53 8.07 5.63 1.99 5.46 3.20 -34.22%
DY 1.27 8.85 4.91 3.29 1.15 4.68 2.41 -34.83%
P/NAPS 5.94 4.92 4.57 4.28 5.34 5.40 5.80 1.60%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 13/09/19 12/06/19 13/03/19 12/12/18 13/09/18 12/06/18 12/03/18 -
Price 2.39 2.40 2.24 2.12 2.07 2.33 2.02 -
P/RPS 5.18 1.12 1.33 2.09 4.95 1.35 1.64 115.72%
P/EPS 54.92 10.50 12.67 19.82 47.79 19.21 28.15 56.32%
EY 1.82 9.53 7.89 5.05 2.09 5.21 3.55 -36.02%
DY 1.36 8.85 4.80 2.95 1.21 4.46 2.67 -36.29%
P/NAPS 5.56 4.92 4.68 4.77 5.07 5.66 5.23 4.17%

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