[BAT] YoY TTM Result on 30-Jun-2022 [#2]

Announcement Date
21-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 0.6%
YoY- 1.65%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 2,295,084 2,505,899 2,633,921 2,450,097 2,274,525 2,767,914 2,774,240 -3.10%
PBT 225,913 325,750 388,737 369,931 387,993 566,883 564,289 -14.13%
Tax -52,746 -100,920 -113,070 -98,738 -101,782 -139,846 -131,397 -14.09%
NP 173,167 224,830 275,667 271,193 286,211 427,037 432,892 -14.14%
-
NP to SH 173,167 224,830 275,667 271,193 284,041 428,004 430,985 -14.08%
-
Tax Rate 23.35% 30.98% 29.09% 26.69% 26.23% 24.67% 23.29% -
Total Cost 2,121,917 2,281,069 2,358,254 2,178,904 1,988,314 2,340,877 2,341,348 -1.62%
-
Net Worth 374,044 374,044 388,320 374,044 354,057 368,333 374,044 0.00%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 159,896 214,147 271,253 265,542 276,964 408,307 439,716 -15.50%
Div Payout % 92.34% 95.25% 98.40% 97.92% 97.51% 95.40% 102.03% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 374,044 374,044 388,320 374,044 354,057 368,333 374,044 0.00%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 7.55% 8.97% 10.47% 11.07% 12.58% 15.43% 15.60% -
ROE 46.30% 60.11% 70.99% 72.50% 80.22% 116.20% 115.22% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 803.80 877.63 922.47 858.09 796.60 969.40 971.61 -3.10%
EPS 60.65 78.74 96.55 94.98 99.48 149.90 150.94 -14.08%
DPS 56.00 75.00 95.00 93.00 97.00 143.00 154.00 -15.50%
NAPS 1.31 1.31 1.36 1.31 1.24 1.29 1.31 0.00%
Adjusted Per Share Value based on latest NOSH - 285,530
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 803.80 877.63 922.47 858.09 796.60 969.40 971.61 -3.10%
EPS 60.65 78.74 96.55 94.98 99.48 149.90 150.94 -14.08%
DPS 56.00 75.00 95.00 93.00 97.00 143.00 154.00 -15.50%
NAPS 1.31 1.31 1.36 1.31 1.24 1.29 1.31 0.00%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 8.30 10.16 10.80 14.28 10.78 28.80 34.78 -
P/RPS 1.03 1.16 1.17 1.66 1.35 2.97 3.58 -18.73%
P/EPS 13.69 12.90 11.19 15.03 10.84 19.21 23.04 -8.30%
EY 7.31 7.75 8.94 6.65 9.23 5.20 4.34 9.06%
DY 6.75 7.38 8.80 6.51 9.00 4.97 4.43 7.26%
P/NAPS 6.34 7.76 7.94 10.90 8.69 22.33 26.55 -21.21%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 24/07/24 24/07/23 21/07/22 26/07/21 23/07/20 25/07/19 20/07/18 -
Price 8.37 10.30 10.52 14.58 10.38 29.60 33.70 -
P/RPS 1.04 1.17 1.14 1.70 1.30 3.05 3.47 -18.17%
P/EPS 13.80 13.08 10.90 15.35 10.43 19.75 22.33 -7.70%
EY 7.25 7.64 9.18 6.51 9.58 5.06 4.48 8.34%
DY 6.69 7.28 9.03 6.38 9.34 4.83 4.57 6.55%
P/NAPS 6.39 7.86 7.74 11.13 8.37 22.95 25.73 -20.70%

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