[BAT] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Announcement Date
28-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 60.49%
YoY- -32.34%
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,675,140 1,825,917 1,775,370 1,655,252 1,846,107 2,052,323 2,302,096 -5.15%
PBT 199,462 291,124 289,213 228,870 328,118 464,057 537,231 -15.21%
Tax -52,079 -90,333 -75,807 -59,751 -80,122 -111,892 -125,634 -13.64%
NP 147,383 200,791 213,406 169,119 247,996 352,165 411,597 -15.72%
-
NP to SH 147,383 200,791 213,406 169,119 249,950 352,165 401,490 -15.37%
-
Tax Rate 26.11% 31.03% 26.21% 26.11% 24.42% 24.11% 23.39% -
Total Cost 1,527,757 1,625,126 1,561,964 1,486,133 1,598,111 1,700,158 1,890,499 -3.48%
-
Net Worth 388,320 396,886 385,465 362,623 376,899 419,729 425,439 -1.50%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 54,250 191,305 202,726 159,896 242,700 308,372 359,767 -27.03%
Div Payout % 36.81% 95.28% 95.00% 94.55% 97.10% 87.56% 89.61% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 388,320 396,886 385,465 362,623 376,899 419,729 425,439 -1.50%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 8.80% 11.00% 12.02% 10.22% 13.43% 17.16% 17.88% -
ROE 37.95% 50.59% 55.36% 46.64% 66.32% 83.90% 94.37% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 586.68 639.48 621.78 579.71 646.55 718.78 806.25 -5.15%
EPS 51.60 70.30 74.70 59.20 86.90 123.30 144.20 -15.73%
DPS 19.00 67.00 71.00 56.00 85.00 108.00 126.00 -27.03%
NAPS 1.36 1.39 1.35 1.27 1.32 1.47 1.49 -1.50%
Adjusted Per Share Value based on latest NOSH - 285,530
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 586.68 639.48 621.78 579.71 646.55 718.78 806.25 -5.15%
EPS 51.60 70.30 74.70 59.20 86.90 123.30 144.20 -15.73%
DPS 19.00 67.00 71.00 56.00 85.00 108.00 126.00 -27.03%
NAPS 1.36 1.39 1.35 1.27 1.32 1.47 1.49 -1.50%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 9.28 10.26 14.12 10.02 18.94 31.72 43.74 -
P/RPS 1.58 1.60 2.27 1.73 2.93 4.41 5.43 -18.58%
P/EPS 17.98 14.59 18.89 16.92 21.64 25.72 31.11 -8.72%
EY 5.56 6.85 5.29 5.91 4.62 3.89 3.21 9.58%
DY 2.05 6.53 5.03 5.59 4.49 3.40 2.88 -5.50%
P/NAPS 6.82 7.38 10.46 7.89 14.35 21.58 29.36 -21.58%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/10/23 27/10/22 28/10/21 28/10/20 31/10/19 19/10/18 23/10/17 -
Price 9.38 10.46 14.44 9.95 18.82 32.02 42.60 -
P/RPS 1.60 1.64 2.32 1.72 2.91 4.45 5.28 -18.03%
P/EPS 18.17 14.87 19.32 16.80 21.50 25.96 30.30 -8.16%
EY 5.50 6.72 5.18 5.95 4.65 3.85 3.30 8.88%
DY 2.03 6.41 4.92 5.63 4.52 3.37 2.96 -6.08%
P/NAPS 6.90 7.53 10.70 7.83 14.26 21.78 28.59 -21.08%

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