[BAT] YoY Annualized Quarter Result on 31-Mar-2023 [#1]

Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -38.56%
YoY- -22.88%
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,647,872 1,560,900 2,086,236 2,266,208 1,924,584 2,483,832 2,550,596 -7.01%
PBT 160,472 212,128 308,304 332,236 267,756 466,356 506,504 -17.41%
Tax -40,520 -50,840 -99,152 -79,784 -64,692 -111,956 -121,600 -16.72%
NP 119,952 161,288 209,152 252,452 203,064 354,400 384,904 -17.64%
-
NP to SH 119,952 161,288 209,152 252,452 203,064 354,400 383,536 -17.59%
-
Tax Rate 25.25% 23.97% 32.16% 24.01% 24.16% 24.01% 24.01% -
Total Cost 1,527,920 1,399,612 1,877,084 2,013,756 1,721,520 2,129,432 2,165,692 -5.64%
-
Net Worth 368,333 356,912 356,912 362,623 351,201 374,044 354,057 0.66%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 114,212 148,475 194,160 239,845 194,160 342,636 376,899 -18.02%
Div Payout % 95.21% 92.06% 92.83% 95.01% 95.62% 96.68% 98.27% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 368,333 356,912 356,912 362,623 351,201 374,044 354,057 0.66%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.28% 10.33% 10.03% 11.14% 10.55% 14.27% 15.09% -
ROE 32.57% 45.19% 58.60% 69.62% 57.82% 94.75% 108.33% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 577.13 546.67 730.65 793.68 674.04 869.90 893.28 -7.01%
EPS 42.00 56.40 73.20 88.40 71.20 124.00 134.80 -17.64%
DPS 40.00 52.00 68.00 84.00 68.00 120.00 132.00 -18.02%
NAPS 1.29 1.25 1.25 1.27 1.23 1.31 1.24 0.66%
Adjusted Per Share Value based on latest NOSH - 285,530
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 577.13 546.67 730.65 793.68 674.04 869.90 893.28 -7.01%
EPS 42.00 56.40 73.20 88.40 71.20 124.00 134.80 -17.64%
DPS 40.00 52.00 68.00 84.00 68.00 120.00 132.00 -18.02%
NAPS 1.29 1.25 1.25 1.27 1.23 1.31 1.24 0.66%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 8.10 10.86 12.44 13.10 10.30 36.14 26.42 -
P/RPS 1.40 1.99 1.70 1.65 1.53 4.15 2.96 -11.72%
P/EPS 19.28 19.23 16.98 14.82 14.48 29.12 19.67 -0.33%
EY 5.19 5.20 5.89 6.75 6.90 3.43 5.08 0.35%
DY 4.94 4.79 5.47 6.41 6.60 3.32 5.00 -0.20%
P/NAPS 6.28 8.69 9.95 10.31 8.37 27.59 21.31 -18.40%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 29/05/23 27/05/22 31/05/21 21/05/20 28/05/19 21/05/18 -
Price 9.04 10.82 12.78 15.76 13.30 33.44 33.40 -
P/RPS 1.57 1.98 1.75 1.99 1.97 3.84 3.74 -13.45%
P/EPS 21.52 19.15 17.45 17.82 18.70 26.94 24.87 -2.38%
EY 4.65 5.22 5.73 5.61 5.35 3.71 4.02 2.45%
DY 4.42 4.81 5.32 5.33 5.11 3.59 3.95 1.88%
P/NAPS 7.01 8.66 10.22 12.41 10.81 25.53 26.94 -20.08%

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