[BAUTO] QoQ Quarter Result on 31-Jul-2020 [#1]

Announcement Date
10-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jul-2020 [#1]
Profit Trend
QoQ- 275.97%
YoY- -81.7%
Quarter Report
View:
Show?
Quarter Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 641,197 597,980 599,844 448,894 299,360 467,463 457,169 25.32%
PBT 83,470 42,208 33,900 13,115 3,199 34,347 29,188 101.60%
Tax -17,600 -9,639 -9,367 -4,528 -1,143 -5,965 -7,580 75.43%
NP 65,870 32,569 24,533 8,587 2,056 28,382 21,608 110.38%
-
NP to SH 66,827 33,082 24,790 9,245 2,459 27,150 20,388 120.81%
-
Tax Rate 21.09% 22.84% 27.63% 34.53% 35.73% 17.37% 25.97% -
Total Cost 575,327 565,411 575,311 440,307 297,304 439,081 435,561 20.40%
-
Net Worth 567,125 516,480 499,833 480,910 469,636 478,277 482,361 11.40%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div 37,746 17,421 14,526 5,810 - 16,840 31,856 11.98%
Div Payout % 56.48% 52.66% 58.60% 62.85% - 62.03% 156.25% -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 567,125 516,480 499,833 480,910 469,636 478,277 482,361 11.40%
NOSH 1,163,927 1,163,927 1,163,549 1,163,549 1,163,549 1,163,538 1,158,409 0.31%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 10.27% 5.45% 4.09% 1.91% 0.69% 6.07% 4.73% -
ROE 11.78% 6.41% 4.96% 1.92% 0.52% 5.68% 4.23% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 55.21 51.49 51.62 38.63 25.76 40.25 39.47 25.09%
EPS 5.75 2.85 2.13 0.80 0.21 2.34 1.76 120.33%
DPS 3.25 1.50 1.25 0.50 0.00 1.45 2.75 11.79%
NAPS 0.4883 0.4447 0.4301 0.4138 0.4041 0.4118 0.4164 11.21%
Adjusted Per Share Value based on latest NOSH - 1,163,549
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 54.83 51.14 51.30 38.39 25.60 39.98 39.10 25.30%
EPS 5.71 2.83 2.12 0.79 0.21 2.32 1.74 120.98%
DPS 3.23 1.49 1.24 0.50 0.00 1.44 2.72 12.15%
NAPS 0.485 0.4417 0.4274 0.4113 0.4016 0.409 0.4125 11.40%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 1.48 1.36 1.16 1.41 1.36 1.85 2.28 -
P/RPS 2.68 2.64 2.25 3.65 5.28 4.60 5.78 -40.12%
P/EPS 25.72 47.75 54.38 177.25 642.77 79.14 129.55 -66.00%
EY 3.89 2.09 1.84 0.56 0.16 1.26 0.77 194.71%
DY 2.20 1.10 1.08 0.35 0.00 0.78 1.21 49.02%
P/NAPS 3.03 3.06 2.70 3.41 3.37 4.49 5.48 -32.65%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 18/06/21 10/03/21 10/12/20 10/09/20 11/06/20 16/03/20 10/12/19 -
Price 1.48 1.35 1.50 1.41 1.62 1.48 2.15 -
P/RPS 2.68 2.62 2.91 3.65 6.29 3.68 5.45 -37.72%
P/EPS 25.72 47.39 70.32 177.25 765.65 63.31 122.16 -64.64%
EY 3.89 2.11 1.42 0.56 0.13 1.58 0.82 182.59%
DY 2.20 1.11 0.83 0.35 0.00 0.98 1.28 43.53%
P/NAPS 3.03 3.04 3.49 3.41 4.01 3.59 5.16 -29.89%

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