[BAT] YoY 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- 16.72%
YoY- -24.83%
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 606,799 666,901 613,020 627,518 584,344 735,528 757,282 -3.62%
PBT 78,822 110,822 103,531 83,834 108,821 188,634 186,871 -13.39%
Tax -19,287 -35,568 -24,856 -20,092 -25,690 -42,828 -41,377 -11.94%
NP 59,535 75,254 78,675 63,742 83,131 145,806 145,494 -13.83%
-
NP to SH 59,535 75,254 78,675 63,742 84,800 145,806 143,179 -13.60%
-
Tax Rate 24.47% 32.09% 24.01% 23.97% 23.61% 22.70% 22.14% -
Total Cost 547,264 591,647 534,345 563,776 501,213 589,722 611,788 -1.83%
-
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 71,382 74,237 59,961 82,803 114,212 122,777 -12.72%
Div Payout % 91.12% 94.86% 94.36% 94.07% 97.65% 78.33% 85.75% -
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 9.81% 11.28% 12.83% 10.16% 14.23% 19.82% 19.21% -
ROE 15.33% 18.96% 20.41% 17.58% 22.50% 34.74% 33.65% -
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 212.52 233.57 214.70 219.77 204.65 257.60 265.22 -3.62%
EPS 20.90 26.40 27.60 22.30 29.10 51.10 51.00 -13.80%
DPS 19.00 25.00 26.00 21.00 29.00 40.00 43.00 -12.72%
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 212.52 233.57 214.70 219.77 204.65 257.60 265.22 -3.62%
EPS 20.90 26.40 27.60 22.30 29.10 51.10 51.00 -13.80%
DPS 19.00 25.00 26.00 21.00 29.00 40.00 43.00 -12.72%
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 4.37 4.39 6.58 4.56 9.25 12.31 16.49 -19.84%
P/EPS 44.51 38.93 51.24 44.88 63.77 62.12 87.23 -10.60%
EY 2.25 2.57 1.95 2.23 1.57 1.61 1.15 11.83%
DY 2.05 2.44 1.84 2.10 1.53 1.26 0.98 13.08%
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 4.41 4.48 6.73 4.53 9.20 12.43 16.06 -19.37%
P/EPS 44.99 39.69 52.41 44.57 63.37 62.70 84.95 -10.04%
EY 2.22 2.52 1.91 2.24 1.58 1.59 1.18 11.10%
DY 2.03 2.39 1.80 2.11 1.54 1.25 1.01 12.33%
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