[BAT] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 56.01%
YoY- 0.13%
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 2,052,323 2,302,096 2,915,779 3,523,555 3,590,385 3,423,769 3,270,804 -7.47%
PBT 464,057 537,231 591,967 958,440 952,854 851,098 808,263 -8.82%
Tax -111,892 -125,634 -160,009 -242,907 -238,263 -216,744 -207,232 -9.75%
NP 352,165 411,597 431,958 715,533 714,591 634,354 601,031 -8.52%
-
NP to SH 352,165 401,490 432,951 715,533 714,591 634,354 601,031 -8.52%
-
Tax Rate 24.11% 23.39% 27.03% 25.34% 25.01% 25.47% 25.64% -
Total Cost 1,700,158 1,890,499 2,483,821 2,808,022 2,875,794 2,789,415 2,669,773 -7.24%
-
Net Worth 419,729 425,439 471,124 573,915 562,494 513,953 473,979 -2.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 308,372 359,767 442,571 668,140 659,574 3,883 556,783 -9.37%
Div Payout % 87.56% 89.61% 102.22% 93.38% 92.30% 0.61% 92.64% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 419,729 425,439 471,124 573,915 562,494 513,953 473,979 -2.00%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 17.16% 17.88% 14.81% 20.31% 19.90% 18.53% 18.38% -
ROE 83.90% 94.37% 91.90% 124.68% 127.04% 123.43% 126.81% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 718.78 806.25 1,021.18 1,234.04 1,257.45 1,199.09 1,145.52 -7.47%
EPS 123.30 144.20 151.30 250.60 250.30 222.20 210.50 -8.52%
DPS 108.00 126.00 155.00 234.00 231.00 1.36 195.00 -9.37%
NAPS 1.47 1.49 1.65 2.01 1.97 1.80 1.66 -2.00%
Adjusted Per Share Value based on latest NOSH - 285,530
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 718.78 806.25 1,021.18 1,234.04 1,257.45 1,199.09 1,145.52 -7.47%
EPS 123.30 144.20 151.30 250.60 250.30 222.20 210.50 -8.52%
DPS 108.00 126.00 155.00 234.00 231.00 1.36 195.00 -9.37%
NAPS 1.47 1.49 1.65 2.01 1.97 1.80 1.66 -2.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 31.72 43.74 49.14 60.32 70.50 64.20 60.40 -
P/RPS 4.41 5.43 4.81 4.89 5.61 5.35 5.27 -2.92%
P/EPS 25.72 31.11 32.41 24.07 28.17 28.90 28.69 -1.80%
EY 3.89 3.21 3.09 4.15 3.55 3.46 3.49 1.82%
DY 3.40 2.88 3.15 3.88 3.28 0.02 3.23 0.85%
P/NAPS 21.58 29.36 29.78 30.01 35.79 35.67 36.39 -8.33%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 19/10/18 23/10/17 24/10/16 27/10/15 16/10/14 17/10/13 23/10/12 -
Price 32.02 42.60 50.24 64.20 66.72 63.00 65.00 -
P/RPS 4.45 5.28 4.92 5.20 5.31 5.25 5.67 -3.95%
P/EPS 25.96 30.30 33.13 25.62 26.66 28.36 30.88 -2.84%
EY 3.85 3.30 3.02 3.90 3.75 3.53 3.24 2.91%
DY 3.37 2.96 3.09 3.64 3.46 0.02 3.00 1.95%
P/NAPS 21.78 28.59 30.45 31.94 33.87 35.00 39.16 -9.31%

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