[BAT] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Announcement Date
30-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 67.77%
YoY- -26.6%
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 1,052,426 411,968 2,310,999 1,675,140 1,068,341 390,225 2,596,574 -45.26%
PBT 90,215 40,118 256,339 199,462 120,640 53,032 385,412 -62.05%
Tax -23,947 -10,130 -61,591 -52,079 -32,792 -12,710 -122,893 -66.42%
NP 66,268 29,988 194,748 147,383 87,848 40,322 262,519 -60.09%
-
NP to SH 66,268 29,988 194,748 147,383 87,848 40,322 262,519 -60.09%
-
Tax Rate 26.54% 25.25% 24.03% 26.11% 27.18% 23.97% 31.89% -
Total Cost 986,158 381,980 2,116,251 1,527,757 980,493 349,903 2,334,055 -43.72%
-
Net Worth 374,044 368,333 376,899 388,320 374,044 356,912 376,899 -0.50%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 34,263 28,553 179,883 54,250 82,803 37,118 251,266 -73.53%
Div Payout % 51.70% 95.21% 92.37% 36.81% 94.26% 92.06% 95.71% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 374,044 368,333 376,899 388,320 374,044 356,912 376,899 -0.50%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 6.30% 7.28% 8.43% 8.80% 8.22% 10.33% 10.11% -
ROE 17.72% 8.14% 51.67% 37.95% 23.49% 11.30% 69.65% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 368.59 144.28 809.37 586.68 374.16 136.67 909.39 -45.26%
EPS 23.20 10.50 68.20 51.60 30.80 14.10 91.90 -60.08%
DPS 12.00 10.00 63.00 19.00 29.00 13.00 88.00 -73.53%
NAPS 1.31 1.29 1.32 1.36 1.31 1.25 1.32 -0.50%
Adjusted Per Share Value based on latest NOSH - 285,530
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 368.59 144.28 809.37 586.68 374.16 136.67 909.39 -45.26%
EPS 23.20 10.50 68.20 51.60 30.80 14.10 91.90 -60.08%
DPS 12.00 10.00 63.00 19.00 29.00 13.00 88.00 -73.53%
NAPS 1.31 1.29 1.32 1.36 1.31 1.25 1.32 -0.50%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 8.30 8.10 9.29 9.28 10.16 10.86 11.22 -
P/RPS 2.25 5.61 1.15 1.58 2.72 7.95 1.23 49.62%
P/EPS 35.76 77.12 13.62 17.98 33.02 76.90 12.20 104.94%
EY 2.80 1.30 7.34 5.56 3.03 1.30 8.19 -51.13%
DY 1.45 1.23 6.78 2.05 2.85 1.20 7.84 -67.57%
P/NAPS 6.34 6.28 7.04 6.82 7.76 8.69 8.50 -17.76%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 24/07/24 23/05/24 06/02/24 30/10/23 24/07/23 29/05/23 08/02/23 -
Price 8.37 9.04 9.08 9.38 10.30 10.82 12.80 -
P/RPS 2.27 6.27 1.12 1.60 2.75 7.92 1.41 37.40%
P/EPS 36.06 86.07 13.31 18.17 33.48 76.62 13.92 88.73%
EY 2.77 1.16 7.51 5.50 2.99 1.31 7.18 -47.03%
DY 1.43 1.11 6.94 2.03 2.82 1.20 6.88 -64.94%
P/NAPS 6.39 7.01 6.88 6.90 7.86 8.66 9.70 -24.30%

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