[BAT] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 32.73%
YoY- 10.86%
Quarter Report
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 4,581,547 4,795,991 4,517,222 4,364,786 4,127,245 3,965,448 3,923,421 2.61%
PBT 1,230,998 1,218,797 1,105,399 1,054,383 956,268 959,181 1,005,312 3.43%
Tax -320,936 -316,766 -281,959 -256,637 -236,653 -228,070 -258,528 3.66%
NP 910,062 902,031 823,440 797,746 719,615 731,111 746,784 3.34%
-
NP to SH 913,305 898,125 825,772 797,746 719,615 731,111 746,784 3.41%
-
Tax Rate 26.07% 25.99% 25.51% 24.34% 24.75% 23.78% 25.72% -
Total Cost 3,671,485 3,893,960 3,693,782 3,567,040 3,407,630 3,234,337 3,176,637 2.44%
-
Net Worth 545,362 525,375 508,243 485,401 431,197 491,023 439,788 3.64%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 890,853 222,713 805,194 776,641 788,149 685,148 673,961 4.75%
Div Payout % 97.54% 24.80% 97.51% 97.35% 109.52% 93.71% 90.25% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 545,362 525,375 508,243 485,401 431,197 491,023 439,788 3.64%
NOSH 285,530 285,530 285,530 285,530 285,561 285,478 285,577 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 19.86% 18.81% 18.23% 18.28% 17.44% 18.44% 19.03% -
ROE 167.47% 170.95% 162.48% 164.35% 166.89% 148.90% 169.81% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1,604.58 1,679.68 1,582.05 1,528.66 1,445.31 1,389.05 1,373.86 2.61%
EPS 318.70 315.90 288.40 279.40 252.00 256.10 261.50 3.35%
DPS 312.00 78.00 282.00 272.00 276.00 240.00 236.00 4.76%
NAPS 1.91 1.84 1.78 1.70 1.51 1.72 1.54 3.65%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1,604.58 1,679.68 1,582.05 1,528.66 1,445.47 1,388.80 1,374.08 2.61%
EPS 318.70 315.90 288.40 279.40 252.03 256.05 261.54 3.34%
DPS 312.00 78.00 282.00 272.00 276.03 239.96 236.04 4.75%
NAPS 1.91 1.84 1.78 1.70 1.5102 1.7197 1.5403 3.64%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 56.08 65.10 64.12 62.00 49.92 45.00 42.80 -
P/RPS 3.50 3.88 4.05 4.06 3.45 3.24 3.12 1.93%
P/EPS 17.53 20.70 22.17 22.19 19.81 17.57 16.37 1.14%
EY 5.70 4.83 4.51 4.51 5.05 5.69 6.11 -1.15%
DY 5.56 1.20 4.40 4.39 5.53 5.33 5.51 0.15%
P/NAPS 29.36 35.38 36.02 36.47 33.06 26.16 27.79 0.91%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 17/02/16 16/02/15 19/02/14 26/02/13 16/02/12 22/02/11 11/02/10 -
Price 56.08 70.60 60.00 58.30 52.30 46.32 42.10 -
P/RPS 3.50 4.20 3.79 3.81 3.62 3.33 3.06 2.26%
P/EPS 17.53 22.45 20.75 20.87 20.75 18.09 16.10 1.42%
EY 5.70 4.46 4.82 4.79 4.82 5.53 6.21 -1.41%
DY 5.56 1.10 4.70 4.67 5.28 5.18 5.61 -0.14%
P/NAPS 29.36 38.37 33.71 34.29 34.64 26.93 27.34 1.19%

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