[BAT] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -5.74%
YoY- 8.76%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 3,002,259 3,756,392 4,581,547 4,795,991 4,517,222 4,364,786 4,127,245 -5.16%
PBT 639,225 908,457 1,230,998 1,218,797 1,105,399 1,054,383 956,268 -6.48%
Tax -146,590 -187,168 -320,936 -316,766 -281,959 -256,637 -236,653 -7.66%
NP 492,635 721,289 910,062 902,031 823,440 797,746 719,615 -6.11%
-
NP to SH 479,688 732,066 913,305 898,125 825,772 797,746 719,615 -6.53%
-
Tax Rate 22.93% 20.60% 26.07% 25.99% 25.51% 24.34% 24.75% -
Total Cost 2,509,624 3,035,103 3,671,485 3,893,960 3,693,782 3,567,040 3,407,630 -4.96%
-
Net Worth 382,610 613,889 545,362 525,375 509,665 485,401 431,197 -1.97%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 482,545 793,773 890,853 222,713 807,446 776,641 788,149 -7.84%
Div Payout % 100.60% 108.43% 97.54% 24.80% 97.78% 97.35% 109.52% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 382,610 613,889 545,362 525,375 509,665 485,401 431,197 -1.97%
NOSH 285,530 285,530 285,530 285,530 286,328 285,530 285,561 -0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 16.41% 19.20% 19.86% 18.81% 18.23% 18.28% 17.44% -
ROE 125.37% 119.25% 167.47% 170.95% 162.02% 164.35% 166.89% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1,051.47 1,315.59 1,604.58 1,679.68 1,577.64 1,528.66 1,445.31 -5.15%
EPS 172.50 252.60 318.70 315.90 288.40 279.40 252.00 -6.11%
DPS 169.00 278.00 312.00 78.00 282.00 272.00 276.00 -7.84%
NAPS 1.34 2.15 1.91 1.84 1.78 1.70 1.51 -1.96%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1,051.47 1,315.59 1,604.58 1,679.68 1,582.05 1,528.66 1,445.47 -5.16%
EPS 172.50 252.60 318.70 315.90 289.21 279.40 252.03 -6.11%
DPS 169.00 278.00 312.00 78.00 282.79 272.00 276.03 -7.84%
NAPS 1.34 2.15 1.91 1.84 1.785 1.70 1.5102 -1.97%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 40.00 44.60 56.08 65.10 64.12 62.00 49.92 -
P/RPS 3.80 3.39 3.50 3.88 4.06 4.06 3.45 1.62%
P/EPS 23.81 17.40 17.53 20.70 22.23 22.19 19.81 3.10%
EY 4.20 5.75 5.70 4.83 4.50 4.51 5.05 -3.02%
DY 4.23 6.23 5.56 1.20 4.40 4.39 5.53 -4.36%
P/NAPS 29.85 20.74 29.36 35.38 36.02 36.47 33.06 -1.68%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 13/02/18 16/02/17 17/02/16 16/02/15 19/02/14 26/02/13 16/02/12 -
Price 32.88 48.78 56.08 70.60 60.00 58.30 52.30 -
P/RPS 3.13 3.71 3.50 4.20 3.80 3.81 3.62 -2.39%
P/EPS 19.57 19.03 17.53 22.45 20.80 20.87 20.75 -0.97%
EY 5.11 5.26 5.70 4.46 4.81 4.79 4.82 0.97%
DY 5.14 5.70 5.56 1.10 4.70 4.67 5.28 -0.44%
P/NAPS 24.54 22.69 29.36 38.37 33.71 34.29 34.64 -5.57%

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