[BAT] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -10.39%
YoY- -34.47%
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 2,736,430 2,633,590 2,550,596 3,002,259 3,069,461 3,089,628 2,993,496 -5.80%
PBT 618,742 550,846 506,504 639,225 716,308 700,720 625,536 -0.72%
Tax -149,189 -138,128 -121,600 -146,590 -167,512 -168,514 -150,364 -0.52%
NP 469,553 412,718 384,904 492,635 548,796 532,206 475,172 -0.78%
-
NP to SH 469,553 419,216 383,536 479,688 535,320 516,622 456,932 1.83%
-
Tax Rate 24.11% 25.08% 24.01% 22.93% 23.39% 24.05% 24.04% -
Total Cost 2,266,877 2,220,872 2,165,692 2,509,624 2,520,665 2,557,422 2,518,324 -6.76%
-
Net Worth 419,729 374,044 354,057 382,610 425,439 405,452 376,899 7.43%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 411,163 388,320 376,899 482,545 479,690 473,979 456,848 -6.77%
Div Payout % 87.56% 92.63% 98.27% 100.60% 89.61% 91.75% 99.98% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 419,729 374,044 354,057 382,610 425,439 405,452 376,899 7.43%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 17.16% 15.67% 15.09% 16.41% 17.88% 17.23% 15.87% -
ROE 111.87% 112.08% 108.33% 125.37% 125.83% 127.42% 121.23% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 958.37 922.35 893.28 1,051.47 1,075.00 1,082.07 1,048.40 -5.80%
EPS 164.40 144.60 134.80 172.50 192.27 186.40 166.40 -0.80%
DPS 144.00 136.00 132.00 169.00 168.00 166.00 160.00 -6.77%
NAPS 1.47 1.31 1.24 1.34 1.49 1.42 1.32 7.43%
Adjusted Per Share Value based on latest NOSH - 285,530
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 958.37 922.35 893.28 1,051.47 1,075.00 1,082.07 1,048.40 -5.80%
EPS 164.40 144.60 134.80 172.50 192.27 186.40 166.40 -0.80%
DPS 144.00 136.00 132.00 169.00 168.00 166.00 160.00 -6.77%
NAPS 1.47 1.31 1.24 1.34 1.49 1.42 1.32 7.43%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 31.72 34.78 26.42 40.00 43.74 43.42 45.60 -
P/RPS 3.31 3.77 2.96 3.80 4.07 4.01 4.35 -16.63%
P/EPS 19.29 23.69 19.67 23.81 23.33 24.00 28.49 -22.87%
EY 5.18 4.22 5.08 4.20 4.29 4.17 3.51 29.59%
DY 4.54 3.91 5.00 4.23 3.84 3.82 3.51 18.69%
P/NAPS 21.58 26.55 21.31 29.85 29.36 30.58 34.55 -26.90%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 19/10/18 20/07/18 21/05/18 13/02/18 23/10/17 20/07/17 20/04/17 -
Price 32.02 33.68 33.40 32.88 42.60 43.88 47.06 -
P/RPS 3.34 3.65 3.74 3.13 3.96 4.06 4.49 -17.88%
P/EPS 19.47 22.94 24.87 19.57 22.72 24.25 29.41 -24.02%
EY 5.14 4.36 4.02 5.11 4.40 4.12 3.40 31.68%
DY 4.50 4.04 3.95 5.14 3.94 3.78 3.40 20.52%
P/NAPS 21.78 25.71 26.94 24.54 28.59 30.90 35.65 -27.97%

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