[BAT] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 44.7%
YoY- 11.52%
Quarter Report
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 3,523,555 3,590,385 3,423,769 3,270,804 3,139,980 3,006,285 2,902,471 3.28%
PBT 958,440 952,854 851,098 808,263 727,436 730,754 777,416 3.54%
Tax -242,907 -238,263 -216,744 -207,232 -188,469 -182,365 -203,497 2.99%
NP 715,533 714,591 634,354 601,031 538,967 548,389 573,919 3.74%
-
NP to SH 715,533 714,591 634,354 601,031 538,967 548,389 573,919 3.74%
-
Tax Rate 25.34% 25.01% 25.47% 25.64% 25.91% 24.96% 26.18% -
Total Cost 2,808,022 2,875,794 2,789,415 2,669,773 2,601,013 2,457,896 2,328,552 3.16%
-
Net Worth 573,915 562,494 513,953 473,979 422,495 488,154 439,719 4.53%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 668,140 659,574 3,883 556,783 599,486 505,282 496,825 5.05%
Div Payout % 93.38% 92.30% 0.61% 92.64% 111.23% 92.14% 86.57% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 573,915 562,494 513,953 473,979 422,495 488,154 439,719 4.53%
NOSH 285,530 285,530 285,530 285,530 285,469 285,470 285,531 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 20.31% 19.90% 18.53% 18.38% 17.16% 18.24% 19.77% -
ROE 124.68% 127.04% 123.43% 126.81% 127.57% 112.34% 130.52% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,234.04 1,257.45 1,199.09 1,145.52 1,099.93 1,053.10 1,016.51 3.28%
EPS 250.60 250.30 222.20 210.50 188.80 192.10 201.00 3.74%
DPS 234.00 231.00 1.36 195.00 210.00 177.00 174.00 5.05%
NAPS 2.01 1.97 1.80 1.66 1.48 1.71 1.54 4.53%
Adjusted Per Share Value based on latest NOSH - 285,530
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,234.04 1,257.45 1,199.09 1,145.52 1,099.70 1,052.88 1,016.52 3.28%
EPS 250.60 250.30 222.20 210.50 188.76 192.06 201.00 3.74%
DPS 234.00 231.00 1.36 195.00 209.96 176.96 174.00 5.05%
NAPS 2.01 1.97 1.80 1.66 1.4797 1.7096 1.54 4.53%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 60.32 70.50 64.20 60.40 44.68 48.48 44.04 -
P/RPS 4.89 5.61 5.35 5.27 4.06 4.60 4.33 2.04%
P/EPS 24.07 28.17 28.90 28.69 23.67 25.24 21.91 1.57%
EY 4.15 3.55 3.46 3.49 4.23 3.96 4.56 -1.55%
DY 3.88 3.28 0.02 3.23 4.70 3.65 3.95 -0.29%
P/NAPS 30.01 35.79 35.67 36.39 30.19 28.35 28.60 0.80%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/10/15 16/10/14 17/10/13 23/10/12 20/10/11 20/10/10 19/11/09 -
Price 64.20 66.72 63.00 65.00 43.60 48.00 45.08 -
P/RPS 5.20 5.31 5.25 5.67 3.96 4.56 4.43 2.70%
P/EPS 25.62 26.66 28.36 30.88 23.09 24.99 22.43 2.23%
EY 3.90 3.75 3.53 3.24 4.33 4.00 4.46 -2.21%
DY 3.64 3.46 0.02 3.00 4.82 3.69 3.86 -0.97%
P/NAPS 31.94 33.87 35.00 39.16 29.46 28.07 29.27 1.46%

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