[BAT] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Announcement Date
22-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 110.07%
YoY- 14.09%
Quarter Report
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,544,814 1,983,587 2,361,874 2,380,475 2,252,385 2,110,749 2,035,455 -4.48%
PBT 350,360 347,651 611,562 631,603 555,733 558,283 488,125 -5.37%
Tax -84,257 -124,252 -152,920 -158,113 -140,706 -142,925 -125,428 -6.41%
NP 266,103 223,399 458,642 473,490 415,027 415,358 362,697 -5.02%
-
NP to SH 258,311 220,328 458,642 473,490 415,027 415,358 362,697 -5.49%
-
Tax Rate 24.05% 35.74% 25.00% 25.03% 25.32% 25.60% 25.70% -
Total Cost 1,278,711 1,760,188 1,903,232 1,906,985 1,837,358 1,695,391 1,672,758 -4.37%
-
Net Worth 405,452 388,320 539,651 545,362 485,401 473,979 502,635 -3.51%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 236,989 285,530 445,426 4,368 3,883 371,189 428,382 -9.38%
Div Payout % 91.75% 129.59% 97.12% 0.92% 0.94% 89.37% 118.11% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 405,452 388,320 539,651 545,362 485,401 473,979 502,635 -3.51%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,588 -0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 17.23% 11.26% 19.42% 19.89% 18.43% 19.68% 17.82% -
ROE 63.71% 56.74% 84.99% 86.82% 85.50% 87.63% 72.16% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 541.03 694.70 827.19 833.70 788.84 739.24 712.72 -4.48%
EPS 93.20 78.20 161.00 165.80 145.40 145.50 127.00 -5.02%
DPS 83.00 100.00 156.00 1.53 1.36 130.00 150.00 -9.38%
NAPS 1.42 1.36 1.89 1.91 1.70 1.66 1.76 -3.51%
Adjusted Per Share Value based on latest NOSH - 285,530
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 541.03 694.70 827.19 833.70 788.84 739.24 712.87 -4.48%
EPS 93.20 78.20 161.00 165.80 145.40 145.50 127.03 -5.02%
DPS 83.00 100.00 156.00 1.53 1.36 130.00 150.03 -9.38%
NAPS 1.42 1.36 1.89 1.91 1.70 1.66 1.7604 -3.51%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 43.42 52.70 62.00 65.54 59.60 56.00 46.70 -
P/RPS 8.03 7.59 7.50 7.86 7.56 7.58 6.55 3.45%
P/EPS 48.00 68.30 38.60 39.52 41.00 38.50 36.77 4.53%
EY 2.08 1.46 2.59 2.53 2.44 2.60 2.72 -4.36%
DY 1.91 1.90 2.52 0.02 0.02 2.32 3.21 -8.28%
P/NAPS 30.58 38.75 32.80 34.31 35.06 33.73 26.53 2.39%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 20/07/17 26/07/16 28/07/15 22/07/14 25/07/13 19/07/12 21/07/11 -
Price 43.88 56.00 65.60 68.00 60.24 56.72 46.20 -
P/RPS 8.11 8.06 7.93 8.16 7.64 7.67 6.48 3.80%
P/EPS 48.50 72.57 40.84 41.01 41.44 38.99 36.38 4.90%
EY 2.06 1.38 2.45 2.44 2.41 2.56 2.75 -4.69%
DY 1.89 1.79 2.38 0.02 0.02 2.29 3.25 -8.63%
P/NAPS 30.90 41.18 34.71 35.60 35.44 34.17 26.25 2.75%

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