[BAT] YoY TTM Result on 30-Sep-2021 [#3]

Announcement Date
28-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 5.51%
YoY- 8.8%
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 2,298,231 2,445,797 2,687,802 2,435,599 2,317,699 2,616,730 2,752,486 -2.95%
PBT 239,527 293,750 396,028 389,628 363,006 487,070 566,052 -13.34%
Tax -57,987 -84,639 -123,782 -103,502 -96,184 -122,708 -132,848 -12.89%
NP 181,540 209,111 272,246 286,126 266,822 364,362 433,204 -13.48%
-
NP to SH 181,540 209,111 272,246 286,126 262,983 366,998 433,612 -13.49%
-
Tax Rate 24.21% 28.81% 31.26% 26.56% 26.50% 25.19% 23.47% -
Total Cost 2,116,691 2,236,686 2,415,556 2,149,473 2,050,877 2,252,368 2,319,282 -1.51%
-
Net Worth 388,320 388,320 396,886 385,465 362,623 376,899 419,729 -1.28%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 168,462 197,015 268,398 279,819 254,121 376,899 431,150 -14.48%
Div Payout % 92.80% 94.22% 98.59% 97.80% 96.63% 102.70% 99.43% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 388,320 388,320 396,886 385,465 362,623 376,899 419,729 -1.28%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 7.90% 8.55% 10.13% 11.75% 11.51% 13.92% 15.74% -
ROE 46.75% 53.85% 68.60% 74.23% 72.52% 97.37% 103.31% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 804.90 856.58 941.34 853.01 811.72 916.45 963.99 -2.95%
EPS 63.58 73.24 95.35 100.21 92.10 128.53 151.86 -13.49%
DPS 59.00 69.00 94.00 98.00 89.00 132.00 151.00 -14.48%
NAPS 1.36 1.36 1.39 1.35 1.27 1.32 1.47 -1.28%
Adjusted Per Share Value based on latest NOSH - 285,530
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 804.90 856.58 941.34 853.01 811.72 916.45 963.99 -2.95%
EPS 63.58 73.24 95.35 100.21 92.10 128.53 151.86 -13.49%
DPS 59.00 69.00 94.00 98.00 89.00 132.00 151.00 -14.48%
NAPS 1.36 1.36 1.39 1.35 1.27 1.32 1.47 -1.28%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 7.85 9.28 10.26 14.12 10.02 18.94 31.72 -
P/RPS 0.98 1.08 1.09 1.66 1.23 2.07 3.29 -18.26%
P/EPS 12.35 12.67 10.76 14.09 10.88 14.74 20.89 -8.38%
EY 8.10 7.89 9.29 7.10 9.19 6.79 4.79 9.14%
DY 7.52 7.44 9.16 6.94 8.88 6.97 4.76 7.91%
P/NAPS 5.77 6.82 7.38 10.46 7.89 14.35 21.58 -19.71%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/10/24 30/10/23 27/10/22 28/10/21 28/10/20 31/10/19 19/10/18 -
Price 7.21 9.38 10.46 14.44 9.95 18.82 32.02 -
P/RPS 0.90 1.10 1.11 1.69 1.23 2.05 3.32 -19.53%
P/EPS 11.34 12.81 10.97 14.41 10.80 14.64 21.08 -9.80%
EY 8.82 7.81 9.12 6.94 9.26 6.83 4.74 10.89%
DY 8.18 7.36 8.99 6.79 8.94 7.01 4.72 9.58%
P/NAPS 5.30 6.90 7.53 10.70 7.83 14.26 21.78 -20.96%

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