[BAT] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Announcement Date
16-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 0.61%
YoY- 12.65%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 3,069,461 3,887,705 4,698,073 4,787,180 4,565,025 4,361,072 4,186,640 -5.03%
PBT 716,308 789,289 1,277,920 1,270,472 1,134,797 1,077,684 969,914 -4.92%
Tax -167,512 -213,345 -323,876 -317,684 -288,992 -276,309 -251,292 -6.53%
NP 548,796 575,944 954,044 952,788 845,805 801,374 718,622 -4.39%
-
NP to SH 535,320 577,268 954,044 952,788 845,805 801,374 718,622 -4.78%
-
Tax Rate 23.39% 27.03% 25.34% 25.01% 25.47% 25.64% 25.91% -
Total Cost 2,520,665 3,311,761 3,744,029 3,834,392 3,719,220 3,559,697 3,468,017 -5.17%
-
Net Worth 425,439 471,124 573,915 562,494 513,878 473,979 422,495 0.11%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 479,690 590,095 890,853 879,432 5,176 742,378 799,315 -8.15%
Div Payout % 89.61% 102.22% 93.38% 92.30% 0.61% 92.64% 111.23% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 425,439 471,124 573,915 562,494 513,878 473,979 422,495 0.11%
NOSH 285,530 285,530 285,530 285,530 285,487 285,530 285,469 0.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 17.88% 14.81% 20.31% 19.90% 18.53% 18.38% 17.16% -
ROE 125.83% 122.53% 166.23% 169.39% 164.59% 169.07% 170.09% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1,075.00 1,361.58 1,645.39 1,676.59 1,599.03 1,527.36 1,466.58 -5.04%
EPS 192.27 201.73 334.13 333.73 296.27 280.67 251.73 -4.38%
DPS 168.00 206.67 312.00 308.00 1.81 260.00 280.00 -8.15%
NAPS 1.49 1.65 2.01 1.97 1.80 1.66 1.48 0.11%
Adjusted Per Share Value based on latest NOSH - 285,530
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1,075.00 1,361.58 1,645.39 1,676.59 1,598.79 1,527.36 1,466.27 -5.03%
EPS 192.27 201.73 334.13 333.73 296.22 280.67 251.68 -4.38%
DPS 168.00 206.67 312.00 308.00 1.81 260.00 279.94 -8.15%
NAPS 1.49 1.65 2.01 1.97 1.7997 1.66 1.4797 0.11%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 43.74 49.14 60.32 70.50 64.20 60.40 44.68 -
P/RPS 4.07 3.61 3.67 4.20 4.01 3.95 3.05 4.92%
P/EPS 23.33 24.31 18.05 21.13 21.67 21.52 17.75 4.65%
EY 4.29 4.11 5.54 4.73 4.61 4.65 5.63 -4.42%
DY 3.84 4.21 5.17 4.37 0.03 4.30 6.27 -7.83%
P/NAPS 29.36 29.78 30.01 35.79 35.67 36.39 30.19 -0.46%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/10/17 24/10/16 27/10/15 16/10/14 17/10/13 23/10/12 20/10/11 -
Price 42.60 50.24 64.20 66.72 63.00 65.00 43.60 -
P/RPS 3.96 3.69 3.90 3.98 3.94 4.26 2.97 4.90%
P/EPS 22.72 24.85 19.21 19.99 21.26 23.16 17.32 4.62%
EY 4.40 4.02 5.20 5.00 4.70 4.32 5.77 -4.41%
DY 3.94 4.11 4.86 4.62 0.03 4.00 6.42 -7.80%
P/NAPS 28.59 30.45 31.94 33.87 35.00 39.16 29.46 -0.49%

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