[BAT] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -85.23%
YoY- -42.7%
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 2,315,481 1,655,252 1,027,734 481,146 2,508,554 1,846,107 1,261,763 49.61%
PBT 329,285 228,870 145,036 66,939 462,254 328,118 219,297 30.96%
Tax -87,446 -59,751 -39,659 -16,173 -116,555 -80,122 -54,432 36.97%
NP 241,839 169,119 105,377 50,766 345,699 247,996 164,865 28.95%
-
NP to SH 241,839 169,119 105,377 50,766 343,814 249,950 165,150 28.80%
-
Tax Rate 26.56% 26.11% 27.34% 24.16% 25.21% 24.42% 24.82% -
Total Cost 2,073,642 1,486,133 922,357 430,380 2,162,855 1,598,111 1,096,898 52.59%
-
Net Worth 374,044 362,623 354,057 351,201 388,320 376,899 368,333 1.02%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 236,989 159,896 99,935 48,540 336,925 242,700 159,896 29.84%
Div Payout % 97.99% 94.55% 94.84% 95.62% 98.00% 97.10% 96.82% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 374,044 362,623 354,057 351,201 388,320 376,899 368,333 1.02%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.44% 10.22% 10.25% 10.55% 13.78% 13.43% 13.07% -
ROE 64.66% 46.64% 29.76% 14.45% 88.54% 66.32% 44.84% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 810.94 579.71 359.94 168.51 878.56 646.55 441.90 49.61%
EPS 84.70 59.20 36.90 17.80 121.10 86.90 57.70 29.01%
DPS 83.00 56.00 35.00 17.00 118.00 85.00 56.00 29.84%
NAPS 1.31 1.27 1.24 1.23 1.36 1.32 1.29 1.02%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 810.94 579.71 359.94 168.51 878.56 646.55 441.90 49.61%
EPS 84.70 59.20 36.90 17.80 121.10 86.90 57.70 29.01%
DPS 83.00 56.00 35.00 17.00 118.00 85.00 56.00 29.84%
NAPS 1.31 1.27 1.24 1.23 1.36 1.32 1.29 1.02%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 14.08 10.02 10.78 10.30 15.08 18.94 28.80 -
P/RPS 1.74 1.73 2.99 6.11 1.72 2.93 6.52 -58.38%
P/EPS 16.62 16.92 29.21 57.93 12.52 21.64 49.79 -51.71%
EY 6.02 5.91 3.42 1.73 7.98 4.62 2.01 107.08%
DY 5.89 5.59 3.25 1.65 7.82 4.49 1.94 108.96%
P/NAPS 10.75 7.89 8.69 8.37 11.09 14.35 22.33 -38.43%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 10/02/21 28/10/20 23/07/20 21/05/20 20/02/20 31/10/19 25/07/19 -
Price 13.16 9.95 10.38 13.30 12.70 18.82 29.60 -
P/RPS 1.62 1.72 2.88 7.89 1.45 2.91 6.70 -61.02%
P/EPS 15.54 16.80 28.13 74.80 10.55 21.50 51.18 -54.66%
EY 6.44 5.95 3.56 1.34 9.48 4.65 1.95 120.96%
DY 6.31 5.63 3.37 1.28 9.29 4.52 1.89 122.56%
P/NAPS 10.05 7.83 8.37 10.81 9.34 14.26 22.95 -42.18%

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