[BAT] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Announcement Date
25-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 86.4%
YoY- -21.21%
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 1,159,016 1,162,350 1,027,734 1,261,763 1,316,795 1,544,814 1,983,587 -8.56%
PBT 180,302 185,682 145,036 219,297 275,423 350,360 347,651 -10.36%
Tax -54,765 -50,951 -39,659 -54,432 -69,064 -84,257 -124,252 -12.75%
NP 125,537 134,731 105,377 164,865 206,359 266,103 223,399 -9.15%
-
NP to SH 125,537 134,731 105,377 165,150 209,608 258,311 220,328 -8.94%
-
Tax Rate 30.37% 27.44% 27.34% 24.82% 25.08% 24.05% 35.74% -
Total Cost 1,033,479 1,027,619 922,357 1,096,898 1,110,436 1,278,711 1,760,188 -8.48%
-
Net Worth 388,320 374,044 354,057 368,333 374,044 405,452 388,320 0.00%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 119,922 128,488 99,935 159,896 194,160 236,989 285,530 -13.45%
Div Payout % 95.53% 95.37% 94.84% 96.82% 92.63% 91.75% 129.59% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 388,320 374,044 354,057 368,333 374,044 405,452 388,320 0.00%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 10.83% 11.59% 10.25% 13.07% 15.67% 17.23% 11.26% -
ROE 32.33% 36.02% 29.76% 44.84% 56.04% 63.71% 56.74% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 405.92 407.09 359.94 441.90 461.18 541.03 694.70 -8.56%
EPS 44.00 47.20 36.90 57.70 72.30 93.20 78.20 -9.13%
DPS 42.00 45.00 35.00 56.00 68.00 83.00 100.00 -13.45%
NAPS 1.36 1.31 1.24 1.29 1.31 1.42 1.36 0.00%
Adjusted Per Share Value based on latest NOSH - 285,530
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 405.92 407.09 359.94 441.90 461.18 541.03 694.70 -8.56%
EPS 44.00 47.20 36.90 57.70 72.30 93.20 78.20 -9.13%
DPS 42.00 45.00 35.00 56.00 68.00 83.00 100.00 -13.45%
NAPS 1.36 1.31 1.24 1.29 1.31 1.42 1.36 0.00%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 10.80 14.28 10.78 28.80 34.78 43.42 52.70 -
P/RPS 2.66 3.51 2.99 6.52 7.54 8.03 7.59 -16.02%
P/EPS 24.56 30.26 29.21 49.79 47.38 48.00 68.30 -15.66%
EY 4.07 3.30 3.42 2.01 2.11 2.08 1.46 18.62%
DY 3.89 3.15 3.25 1.94 1.96 1.91 1.90 12.67%
P/NAPS 7.94 10.90 8.69 22.33 26.55 30.58 38.75 -23.20%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 21/07/22 26/07/21 23/07/20 25/07/19 20/07/18 20/07/17 26/07/16 -
Price 10.52 14.70 10.38 29.60 33.68 43.88 56.00 -
P/RPS 2.59 3.61 2.88 6.70 7.30 8.11 8.06 -17.23%
P/EPS 23.93 31.15 28.13 51.18 45.88 48.50 72.57 -16.87%
EY 4.18 3.21 3.56 1.95 2.18 2.06 1.38 20.27%
DY 3.99 3.06 3.37 1.89 2.02 1.89 1.79 14.28%
P/NAPS 7.74 11.22 8.37 22.95 25.71 30.90 41.18 -24.30%

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