[BAUTO] YoY Annual (Unaudited) Result on 30-Apr-2017 [#4]

Announcement Date
13-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
YoY- -39.76%
Quarter Report
View:
Show?
Annual (Unaudited) Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 1,759,036 2,492,121 1,992,926 1,659,502 2,095,391 1,830,443 1,448,873 3.28%
PBT 131,771 342,257 197,234 176,570 278,257 298,971 181,583 -5.19%
Tax -28,252 -74,235 -46,116 -43,110 -67,897 -79,486 -45,860 -7.74%
NP 103,519 268,022 151,118 133,460 210,360 219,485 135,723 -4.41%
-
NP to SH 100,512 265,265 140,067 119,054 197,629 212,374 132,359 -4.47%
-
Tax Rate 21.44% 21.69% 23.38% 24.42% 24.40% 26.59% 25.26% -
Total Cost 1,655,517 2,224,099 1,841,808 1,526,042 1,885,031 1,610,958 1,313,150 3.93%
-
Net Worth 469,636 566,378 474,896 443,266 529,439 336,719 324,529 6.34%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 86,582 246,579 120,080 133,749 192,876 118,232 39,798 13.81%
Div Payout % 86.14% 92.96% 85.73% 112.34% 97.60% 55.67% 30.07% -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 469,636 566,378 474,896 443,266 529,439 336,719 324,529 6.34%
NOSH 1,163,549 1,163,153 1,161,425 1,148,061 1,141,279 809,812 758,069 7.39%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 5.88% 10.75% 7.58% 8.04% 10.04% 11.99% 9.37% -
ROE 21.40% 46.84% 29.49% 26.86% 37.33% 63.07% 40.78% -
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 151.36 214.77 172.60 144.55 183.60 226.03 191.13 -3.81%
EPS 8.65 22.86 12.13 10.37 17.32 18.74 17.46 -11.03%
DPS 7.45 21.25 10.40 11.65 16.90 14.60 5.25 6.00%
NAPS 0.4041 0.4881 0.4113 0.3861 0.4639 0.4158 0.4281 -0.95%
Adjusted Per Share Value based on latest NOSH - 1,150,829
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 150.42 213.10 170.42 141.90 179.18 156.52 123.89 3.28%
EPS 8.59 22.68 11.98 10.18 16.90 18.16 11.32 -4.49%
DPS 7.40 21.09 10.27 11.44 16.49 10.11 3.40 13.82%
NAPS 0.4016 0.4843 0.4061 0.379 0.4527 0.2879 0.2775 6.34%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 1.36 2.40 2.22 2.15 2.20 4.04 2.08 -
P/RPS 0.90 1.12 1.29 1.49 1.20 1.79 1.09 -3.13%
P/EPS 15.73 10.50 18.30 20.73 12.70 15.41 11.91 4.74%
EY 6.36 9.53 5.46 4.82 7.87 6.49 8.39 -4.50%
DY 5.48 8.85 4.68 5.42 7.68 3.61 2.52 13.80%
P/NAPS 3.37 4.92 5.40 5.57 4.74 9.72 4.86 -5.91%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 11/06/20 12/06/19 12/06/18 13/06/17 13/06/16 11/06/15 11/06/14 -
Price 1.62 2.40 2.33 2.02 2.28 3.55 2.31 -
P/RPS 1.07 1.12 1.35 1.40 1.24 1.57 1.21 -2.02%
P/EPS 18.73 10.50 19.21 19.48 13.17 13.54 13.23 5.95%
EY 5.34 9.53 5.21 5.13 7.59 7.39 7.56 -5.62%
DY 4.60 8.85 4.46 5.77 7.41 4.11 2.27 12.48%
P/NAPS 4.01 4.92 5.66 5.23 4.91 8.54 5.40 -4.83%

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