[BAT] YoY TTM Result on 30-Jun-2020 [#2]

Announcement Date
23-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -7.38%
YoY- -33.64%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 2,505,899 2,633,921 2,450,097 2,274,525 2,767,914 2,774,240 3,317,619 -4.56%
PBT 325,750 388,737 369,931 387,993 566,883 564,289 911,167 -15.74%
Tax -100,920 -113,070 -98,738 -101,782 -139,846 -131,397 -147,173 -6.09%
NP 224,830 275,667 271,193 286,211 427,037 432,892 763,994 -18.43%
-
NP to SH 224,830 275,667 271,193 284,041 428,004 430,985 770,050 -18.54%
-
Tax Rate 30.98% 29.09% 26.69% 26.23% 24.67% 23.29% 16.15% -
Total Cost 2,281,069 2,358,254 2,178,904 1,988,314 2,340,877 2,341,348 2,553,625 -1.86%
-
Net Worth 374,044 388,320 374,044 354,057 368,333 374,044 405,452 -1.33%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 214,147 271,253 265,542 276,964 408,307 439,716 613,889 -16.09%
Div Payout % 95.25% 98.40% 97.92% 97.51% 95.40% 102.03% 79.72% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 374,044 388,320 374,044 354,057 368,333 374,044 405,452 -1.33%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 8.97% 10.47% 11.07% 12.58% 15.43% 15.60% 23.03% -
ROE 60.11% 70.99% 72.50% 80.22% 116.20% 115.22% 189.92% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 877.63 922.47 858.09 796.60 969.40 971.61 1,161.92 -4.56%
EPS 78.74 96.55 94.98 99.48 149.90 150.94 269.69 -18.54%
DPS 75.00 95.00 93.00 97.00 143.00 154.00 215.00 -16.09%
NAPS 1.31 1.36 1.31 1.24 1.29 1.31 1.42 -1.33%
Adjusted Per Share Value based on latest NOSH - 285,530
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 877.63 922.47 858.09 796.60 969.40 971.61 1,161.92 -4.56%
EPS 78.74 96.55 94.98 99.48 149.90 150.94 269.69 -18.54%
DPS 75.00 95.00 93.00 97.00 143.00 154.00 215.00 -16.09%
NAPS 1.31 1.36 1.31 1.24 1.29 1.31 1.42 -1.33%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 10.16 10.80 14.28 10.78 28.80 34.78 43.42 -
P/RPS 1.16 1.17 1.66 1.35 2.97 3.58 3.74 -17.71%
P/EPS 12.90 11.19 15.03 10.84 19.21 23.04 16.10 -3.62%
EY 7.75 8.94 6.65 9.23 5.20 4.34 6.21 3.75%
DY 7.38 8.80 6.51 9.00 4.97 4.43 4.95 6.87%
P/NAPS 7.76 7.94 10.90 8.69 22.33 26.55 30.58 -20.42%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/07/23 21/07/22 26/07/21 23/07/20 25/07/19 20/07/18 20/07/17 -
Price 10.30 10.52 14.58 10.38 29.60 33.70 43.88 -
P/RPS 1.17 1.14 1.70 1.30 3.05 3.47 3.78 -17.74%
P/EPS 13.08 10.90 15.35 10.43 19.75 22.33 16.27 -3.57%
EY 7.64 9.18 6.51 9.58 5.06 4.48 6.15 3.68%
DY 7.28 9.03 6.38 9.34 4.83 4.57 4.90 6.81%
P/NAPS 7.86 7.74 11.13 8.37 22.95 25.73 30.90 -20.39%

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