[BAT] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -20.04%
YoY- -16.06%
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 2,266,208 1,924,584 2,483,832 2,550,596 2,993,496 4,084,048 5,096,284 -12.62%
PBT 332,236 267,756 466,356 506,504 625,536 924,292 1,298,724 -20.30%
Tax -79,784 -64,692 -111,956 -121,600 -150,364 -222,396 -325,304 -20.86%
NP 252,452 203,064 354,400 384,904 475,172 701,896 973,420 -20.12%
-
NP to SH 252,452 203,064 354,400 383,536 456,932 690,424 966,968 -20.03%
-
Tax Rate 24.01% 24.16% 24.01% 24.01% 24.04% 24.06% 25.05% -
Total Cost 2,013,756 1,721,520 2,129,432 2,165,692 2,518,324 3,382,152 4,122,864 -11.24%
-
Net Worth 362,623 351,201 374,044 354,057 376,899 496,822 579,625 -7.51%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 239,845 194,160 342,636 376,899 456,848 628,166 890,853 -19.62%
Div Payout % 95.01% 95.62% 96.68% 98.27% 99.98% 90.98% 92.13% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 362,623 351,201 374,044 354,057 376,899 496,822 579,625 -7.51%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 11.14% 10.55% 14.27% 15.09% 15.87% 17.19% 19.10% -
ROE 69.62% 57.82% 94.75% 108.33% 121.23% 138.97% 166.83% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 793.68 674.04 869.90 893.28 1,048.40 1,430.34 1,784.85 -12.62%
EPS 88.40 71.20 124.00 134.80 166.40 246.00 340.80 -20.12%
DPS 84.00 68.00 120.00 132.00 160.00 220.00 312.00 -19.62%
NAPS 1.27 1.23 1.31 1.24 1.32 1.74 2.03 -7.51%
Adjusted Per Share Value based on latest NOSH - 285,530
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 793.68 674.04 869.90 893.28 1,048.40 1,430.34 1,784.85 -12.62%
EPS 88.40 71.20 124.00 134.80 166.40 246.00 340.80 -20.12%
DPS 84.00 68.00 120.00 132.00 160.00 220.00 312.00 -19.62%
NAPS 1.27 1.23 1.31 1.24 1.32 1.74 2.03 -7.51%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 13.10 10.30 36.14 26.42 45.60 54.04 68.66 -
P/RPS 1.65 1.53 4.15 2.96 4.35 3.78 3.85 -13.15%
P/EPS 14.82 14.48 29.12 19.67 28.49 22.35 20.27 -5.08%
EY 6.75 6.90 3.43 5.08 3.51 4.47 4.93 5.37%
DY 6.41 6.60 3.32 5.00 3.51 4.07 4.54 5.91%
P/NAPS 10.31 8.37 27.59 21.31 34.55 31.06 33.82 -17.94%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 21/05/20 28/05/19 21/05/18 20/04/17 26/04/16 28/04/15 -
Price 15.76 13.30 33.44 33.40 47.06 54.50 65.94 -
P/RPS 1.99 1.97 3.84 3.74 4.49 3.81 3.69 -9.77%
P/EPS 17.82 18.70 26.94 24.87 29.41 22.54 19.47 -1.46%
EY 5.61 5.35 3.71 4.02 3.40 4.44 5.14 1.46%
DY 5.33 5.11 3.59 3.95 3.40 4.04 4.73 2.00%
P/NAPS 12.41 10.81 25.53 26.94 35.65 31.32 32.48 -14.80%

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