[BAT] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Announcement Date
23-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 55.43%
YoY- -7.27%
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,655,252 1,846,107 2,052,323 2,302,096 2,915,779 3,523,555 3,590,385 -12.09%
PBT 228,870 328,118 464,057 537,231 591,967 958,440 952,854 -21.14%
Tax -59,751 -80,122 -111,892 -125,634 -160,009 -242,907 -238,263 -20.57%
NP 169,119 247,996 352,165 411,597 431,958 715,533 714,591 -21.33%
-
NP to SH 169,119 249,950 352,165 401,490 432,951 715,533 714,591 -21.33%
-
Tax Rate 26.11% 24.42% 24.11% 23.39% 27.03% 25.34% 25.01% -
Total Cost 1,486,133 1,598,111 1,700,158 1,890,499 2,483,821 2,808,022 2,875,794 -10.40%
-
Net Worth 362,623 376,899 419,729 425,439 471,124 573,915 562,494 -7.04%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 159,896 242,700 308,372 359,767 442,571 668,140 659,574 -21.01%
Div Payout % 94.55% 97.10% 87.56% 89.61% 102.22% 93.38% 92.30% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 362,623 376,899 419,729 425,439 471,124 573,915 562,494 -7.04%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.22% 13.43% 17.16% 17.88% 14.81% 20.31% 19.90% -
ROE 46.64% 66.32% 83.90% 94.37% 91.90% 124.68% 127.04% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 579.71 646.55 718.78 806.25 1,021.18 1,234.04 1,257.45 -12.09%
EPS 59.20 86.90 123.30 144.20 151.30 250.60 250.30 -21.34%
DPS 56.00 85.00 108.00 126.00 155.00 234.00 231.00 -21.01%
NAPS 1.27 1.32 1.47 1.49 1.65 2.01 1.97 -7.04%
Adjusted Per Share Value based on latest NOSH - 285,530
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 579.71 646.55 718.78 806.25 1,021.18 1,234.04 1,257.45 -12.09%
EPS 59.20 86.90 123.30 144.20 151.30 250.60 250.30 -21.34%
DPS 56.00 85.00 108.00 126.00 155.00 234.00 231.00 -21.01%
NAPS 1.27 1.32 1.47 1.49 1.65 2.01 1.97 -7.04%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 10.02 18.94 31.72 43.74 49.14 60.32 70.50 -
P/RPS 1.73 2.93 4.41 5.43 4.81 4.89 5.61 -17.78%
P/EPS 16.92 21.64 25.72 31.11 32.41 24.07 28.17 -8.13%
EY 5.91 4.62 3.89 3.21 3.09 4.15 3.55 8.85%
DY 5.59 4.49 3.40 2.88 3.15 3.88 3.28 9.28%
P/NAPS 7.89 14.35 21.58 29.36 29.78 30.01 35.79 -22.25%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 28/10/20 31/10/19 19/10/18 23/10/17 24/10/16 27/10/15 16/10/14 -
Price 9.95 18.82 32.02 42.60 50.24 64.20 66.72 -
P/RPS 1.72 2.91 4.45 5.28 4.92 5.20 5.31 -17.11%
P/EPS 16.80 21.50 25.96 30.30 33.13 25.62 26.66 -7.40%
EY 5.95 4.65 3.85 3.30 3.02 3.90 3.75 7.99%
DY 5.63 4.52 3.37 2.96 3.09 3.64 3.46 8.44%
P/NAPS 7.83 14.26 21.78 28.59 30.45 31.94 33.87 -21.64%

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