[BAT] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Announcement Date
28-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 7.67%
YoY- 7.25%
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,550,596 2,993,496 4,084,048 5,096,284 4,617,240 4,382,956 4,171,048 -7.86%
PBT 506,504 625,536 924,292 1,298,724 1,204,744 1,095,988 1,046,248 -11.38%
Tax -121,600 -150,364 -222,396 -325,304 -303,168 -279,172 -268,212 -12.34%
NP 384,904 475,172 701,896 973,420 901,576 816,816 778,036 -11.06%
-
NP to SH 383,536 456,932 690,424 966,968 901,576 816,816 778,036 -11.11%
-
Tax Rate 24.01% 24.04% 24.06% 25.05% 25.16% 25.47% 25.64% -
Total Cost 2,165,692 2,518,324 3,382,152 4,122,864 3,715,664 3,566,140 3,393,012 -7.20%
-
Net Worth 354,057 376,899 496,822 579,625 511,350 468,269 439,858 -3.55%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 376,899 456,848 628,166 890,853 857,011 776,641 742,618 -10.68%
Div Payout % 98.27% 99.98% 90.98% 92.13% 95.06% 95.08% 95.45% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 354,057 376,899 496,822 579,625 511,350 468,269 439,858 -3.55%
NOSH 285,530 285,530 285,530 285,530 285,670 285,530 285,622 -0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 15.09% 15.87% 17.19% 19.10% 19.53% 18.64% 18.65% -
ROE 108.33% 121.23% 138.97% 166.83% 176.31% 174.43% 176.88% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 893.28 1,048.40 1,430.34 1,784.85 1,616.28 1,535.02 1,460.34 -7.86%
EPS 134.80 166.40 246.00 340.80 315.60 286.00 272.40 -11.05%
DPS 132.00 160.00 220.00 312.00 300.00 272.00 260.00 -10.67%
NAPS 1.24 1.32 1.74 2.03 1.79 1.64 1.54 -3.54%
Adjusted Per Share Value based on latest NOSH - 285,530
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 893.28 1,048.40 1,430.34 1,784.85 1,617.08 1,535.02 1,460.81 -7.86%
EPS 134.80 166.40 246.00 340.80 315.76 286.00 272.49 -11.06%
DPS 132.00 160.00 220.00 312.00 300.15 272.00 260.08 -10.68%
NAPS 1.24 1.32 1.74 2.03 1.7909 1.64 1.5405 -3.55%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 26.42 45.60 54.04 68.66 59.12 62.16 56.62 -
P/RPS 2.96 4.35 3.78 3.85 3.66 4.05 3.88 -4.40%
P/EPS 19.67 28.49 22.35 20.27 18.73 21.73 20.79 -0.91%
EY 5.08 3.51 4.47 4.93 5.34 4.60 4.81 0.91%
DY 5.00 3.51 4.07 4.54 5.07 4.38 4.59 1.43%
P/NAPS 21.31 34.55 31.06 33.82 33.03 37.90 36.77 -8.68%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 20/04/17 26/04/16 28/04/15 24/04/14 23/04/13 23/04/12 -
Price 33.40 47.06 54.50 65.94 61.60 62.46 55.50 -
P/RPS 3.74 4.49 3.81 3.69 3.81 4.07 3.80 -0.26%
P/EPS 24.87 29.41 22.54 19.47 19.52 21.83 20.37 3.38%
EY 4.02 3.40 4.44 5.14 5.12 4.58 4.91 -3.27%
DY 3.95 3.40 4.04 4.73 4.87 4.35 4.68 -2.78%
P/NAPS 26.94 35.65 31.32 32.48 34.41 38.09 36.04 -4.73%

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