[BAT] YoY Quarter Result on 30-Jun-2016 [#2]

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Quarter Result
Revenue	640,805	679,146	774,090	962,575	1,087,803	1,226,165	1,156,646	-9.36%
YoY %	-5.65%	-12.27%	-19.58%	-11.51%	-11.28%	6.01%	-	-
Horiz. %	55.40%	58.72%	66.93%	83.22%	94.05%	106.01%	100.00%	-
PBT	102,708	148,797	193,976	116,578	286,881	330,417	281,736	-15.47%
YoY %	-30.97%	-23.29%	66.39%	-59.36%	-13.18%	17.28%	-	-
Horiz. %	36.46%	52.81%	68.85%	41.38%	101.83%	117.28%	100.00%	-
Tax	-26,443	-38,664	-46,666	-68,653	-71,594	-82,321	-70,913	-15.15%
YoY %	31.61%	17.15%	32.03%	4.11%	13.03%	-16.09%	-	-
Horiz. %	37.29%	54.52%	65.81%	96.81%	100.96%	116.09%	100.00%	-
NP	76,265	110,133	147,310	47,925	215,287	248,096	210,823	-15.58%
YoY %	-30.75%	-25.24%	207.38%	-77.74%	-13.22%	17.68%	-	-
Horiz. %	36.17%	52.24%	69.87%	22.73%	102.12%	117.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,232	113,724	144,078	47,722	215,287	248,096	210,823	-15.40%
YoY %	-32.09%	-21.07%	201.91%	-77.83%	-13.22%	17.68%	-	-
Horiz. %	36.63%	53.94%	68.34%	22.64%	102.12%	117.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.75%	25.98%	24.06%	58.89%	24.96%	24.91%	25.17%	-
YoY %	-0.89%	7.98%	-59.14%	135.94%	0.20%	-1.03%	-	-
Horiz. %	102.30%	103.22%	95.59%	233.97%	99.17%	98.97%	100.00%	-
Total Cost	564,540	569,013	626,780	914,650	872,516	978,069	945,823	-8.23%
YoY %	-0.79%	-9.22%	-31.47%	4.83%	-10.79%	3.41%	-	-
Horiz. %	59.69%	60.16%	66.27%	96.70%	92.25%	103.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	368,333	374,044	405,452	388,320	539,651	545,362	485,401	-4.49%
YoY %	-1.53%	-7.75%	4.41%	-28.04%	-1.05%	12.35%	-	-
Horiz. %	75.88%	77.06%	83.53%	80.00%	111.18%	112.35%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	74,237	99,935	122,777	128,488	222,713	222,713	194,160	-14.79%
YoY %	-25.71%	-18.60%	-4.44%	-42.31%	0.00%	14.71%	-	-
Horiz. %	38.23%	51.47%	63.23%	66.18%	114.71%	114.71%	100.00%	-
Div Payout %	96.12%	87.88%	85.22%	269.24%	103.45%	89.77%	92.10%	-
YoY %	9.38%	3.12%	-68.35%	160.26%	15.24%	-2.53%	-	-
Horiz. %	104.36%	95.42%	92.53%	292.33%	112.32%	97.47%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	368,333	374,044	405,452	388,320	539,651	545,362	485,401	-4.49%
YoY %	-1.53%	-7.75%	4.41%	-28.04%	-1.05%	12.35%	-	-
Horiz. %	75.88%	77.06%	83.53%	80.00%	111.18%	112.35%	100.00%	-
NOSH	285,530	285,530	285,530	285,530	285,530	285,530	285,530	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	11.90%	16.22%	19.03%	4.98%	19.79%	20.23%	18.23%	-
YoY %	-26.63%	-14.77%	282.13%	-74.84%	-2.17%	10.97%	-	-
Horiz. %	65.28%	88.97%	104.39%	27.32%	108.56%	110.97%	100.00%	-
ROE	20.97%	30.40%	35.54%	12.29%	39.89%	45.49%	43.43%	-
YoY %	-31.02%	-14.46%	189.18%	-69.19%	-12.31%	4.74%	-	-
Horiz. %	48.28%	70.00%	81.83%	28.30%	91.85%	104.74%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	224.43	237.85	271.11	337.12	380.98	429.43	405.09	-9.36%
YoY %	-5.64%	-12.27%	-19.58%	-11.51%	-11.28%	6.01%	-	-
Horiz. %	55.40%	58.72%	66.93%	83.22%	94.05%	106.01%	100.00%	-
EPS	26.70	38.60	51.60	16.80	75.00	86.90	73.80	-15.58%
YoY %	-30.83%	-25.19%	207.14%	-77.60%	-13.69%	17.75%	-	-
Horiz. %	36.18%	52.30%	69.92%	22.76%	101.63%	117.75%	100.00%	-
DPS	26.00	35.00	43.00	45.00	78.00	78.00	68.00	-14.79%
YoY %	-25.71%	-18.60%	-4.44%	-42.31%	0.00%	14.71%	-	-
Horiz. %	38.24%	51.47%	63.24%	66.18%	114.71%	114.71%	100.00%	-
NAPS	1.29	1.31	1.42	1.36	1.89	1.91	1.70	-4.49%
YoY %	-1.53%	-7.75%	4.41%	-28.04%	-1.05%	12.35%	-	-
Horiz. %	75.88%	77.06%	83.53%	80.00%	111.18%	112.35%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	224.43	237.85	271.11	337.12	380.98	429.43	405.09	-9.36%
YoY %	-5.64%	-12.27%	-19.58%	-11.51%	-11.28%	6.01%	-	-
Horiz. %	55.40%	58.72%	66.93%	83.22%	94.05%	106.01%	100.00%	-
EPS	26.70	38.60	51.60	16.80	75.00	86.90	73.80	-15.58%
YoY %	-30.83%	-25.19%	207.14%	-77.60%	-13.69%	17.75%	-	-
Horiz. %	36.18%	52.30%	69.92%	22.76%	101.63%	117.75%	100.00%	-
DPS	26.00	35.00	43.00	45.00	78.00	78.00	68.00	-14.79%
YoY %	-25.71%	-18.60%	-4.44%	-42.31%	0.00%	14.71%	-	-
Horiz. %	38.24%	51.47%	63.24%	66.18%	114.71%	114.71%	100.00%	-
NAPS	1.29	1.31	1.42	1.36	1.89	1.91	1.70	-4.49%
YoY %	-1.53%	-7.75%	4.41%	-28.04%	-1.05%	12.35%	-	-
Horiz. %	75.88%	77.06%	83.53%	80.00%	111.18%	112.35%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	28.80	34.78	43.42	52.70	62.00	65.54	59.60	-
P/RPS	12.83	14.62	16.02	15.63	16.27	15.26	14.71	-2.25%
YoY %	-12.24%	-8.74%	2.50%	-3.93%	6.62%	3.74%	-	-
Horiz. %	87.22%	99.39%	108.91%	106.25%	110.61%	103.74%	100.00%	-
P/EPS	106.47	87.32	86.05	315.31	82.23	75.43	80.72	4.72%
YoY %	21.93%	1.48%	-72.71%	283.45%	9.01%	-6.55%	-	-
Horiz. %	131.90%	108.18%	106.60%	390.62%	101.87%	93.45%	100.00%	-
EY	0.94	1.15	1.16	0.32	1.22	1.33	1.24	-4.50%
YoY %	-18.26%	-0.86%	262.50%	-73.77%	-8.27%	7.26%	-	-
Horiz. %	75.81%	92.74%	93.55%	25.81%	98.39%	107.26%	100.00%	-
DY	0.90	1.01	0.99	0.85	1.26	1.19	1.14	-3.86%
YoY %	-10.89%	2.02%	16.47%	-32.54%	5.88%	4.39%	-	-
Horiz. %	78.95%	88.60%	86.84%	74.56%	110.53%	104.39%	100.00%	-
P/NAPS	22.33	26.55	30.58	38.75	32.80	34.31	35.06	-7.23%
YoY %	-15.89%	-13.18%	-21.08%	18.14%	-4.40%	-2.14%	-	-
Horiz. %	63.69%	75.73%	87.22%	110.52%	93.55%	97.86%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	25/07/19	20/07/18	20/07/17	26/07/16	28/07/15	22/07/14	25/07/13	-
Price	29.60	33.68	43.88	56.00	65.60	68.00	60.24	-
P/RPS	13.19	14.16	16.19	16.61	17.22	15.83	14.87	-1.97%
YoY %	-6.85%	-12.54%	-2.53%	-3.54%	8.78%	6.46%	-	-
Horiz. %	88.70%	95.23%	108.88%	111.70%	115.80%	106.46%	100.00%	-
P/EPS	109.43	84.56	86.96	335.06	87.00	78.26	81.59	5.01%
YoY %	29.41%	-2.76%	-74.05%	285.13%	11.17%	-4.08%	-	-
Horiz. %	134.12%	103.64%	106.58%	410.66%	106.63%	95.92%	100.00%	-
EY	0.91	1.18	1.15	0.30	1.15	1.28	1.23	-4.89%
YoY %	-22.88%	2.61%	283.33%	-73.91%	-10.16%	4.07%	-	-
Horiz. %	73.98%	95.93%	93.50%	24.39%	93.50%	104.07%	100.00%	-
DY	0.88	1.04	0.98	0.80	1.19	1.15	1.13	-4.08%
YoY %	-15.38%	6.12%	22.50%	-32.77%	3.48%	1.77%	-	-
Horiz. %	77.88%	92.04%	86.73%	70.80%	105.31%	101.77%	100.00%	-
P/NAPS	22.95	25.71	30.90	41.18	34.71	35.60	35.44	-6.98%
YoY %	-10.74%	-16.80%	-24.96%	18.64%	-2.50%	0.45%	-	-
Horiz. %	64.76%	72.55%	87.19%	116.20%	97.94%	100.45%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos