[BAT] YoY TTM Result on 31-Mar-2012 [#1]

Announcement Date
23-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 2.22%
YoY- 2.48%
Quarter Report
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 4,915,752 4,575,793 4,417,763 4,177,858 3,938,777 3,936,615 4,119,436 2.98%
PBT 1,242,292 1,132,588 1,066,817 977,502 941,379 990,656 1,068,807 2.53%
Tax -322,300 -287,958 -259,377 -241,936 -223,607 -257,919 -262,587 3.47%
NP 919,992 844,630 807,440 735,566 717,772 732,737 806,220 2.22%
-
NP to SH 916,464 845,475 807,440 735,566 717,772 732,737 806,220 2.15%
-
Tax Rate 25.94% 25.42% 24.31% 24.75% 23.75% 26.04% 24.57% -
Total Cost 3,995,760 3,731,163 3,610,323 3,442,292 3,221,005 3,203,878 3,313,216 3.16%
-
Net Worth 579,625 511,098 468,269 439,858 491,388 628,224 614,109 -0.95%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 890,853 825,181 785,207 802,359 856,499 865,763 756,702 2.75%
Div Payout % 97.21% 97.60% 97.25% 109.08% 119.33% 118.15% 93.86% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 579,625 511,098 468,269 439,858 491,388 628,224 614,109 -0.95%
NOSH 285,530 285,530 285,530 285,622 285,691 285,556 285,632 -0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 18.72% 18.46% 18.28% 17.61% 18.22% 18.61% 19.57% -
ROE 158.11% 165.42% 172.43% 167.23% 146.07% 116.64% 131.28% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1,721.62 1,602.56 1,547.22 1,462.72 1,378.68 1,378.58 1,442.22 2.99%
EPS 320.97 296.11 282.79 257.53 251.24 256.60 282.26 2.16%
DPS 312.00 289.00 275.00 281.00 300.00 303.20 265.00 2.75%
NAPS 2.03 1.79 1.64 1.54 1.72 2.20 2.15 -0.95%
Adjusted Per Share Value based on latest NOSH - 285,622
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1,721.62 1,602.56 1,547.22 1,463.19 1,379.46 1,378.70 1,442.73 2.98%
EPS 320.97 296.11 282.79 257.61 251.38 256.62 282.36 2.15%
DPS 312.00 289.00 275.00 281.01 299.97 303.21 265.02 2.75%
NAPS 2.03 1.79 1.64 1.5405 1.721 2.2002 2.1508 -0.95%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 68.66 59.12 62.16 56.62 48.06 44.14 45.50 -
P/RPS 3.99 3.69 4.02 3.87 3.49 3.20 3.15 4.01%
P/EPS 21.39 19.97 21.98 21.99 19.13 17.20 16.12 4.82%
EY 4.67 5.01 4.55 4.55 5.23 5.81 6.20 -4.61%
DY 4.54 4.89 4.42 4.96 6.24 6.87 5.82 -4.05%
P/NAPS 33.82 33.03 37.90 36.77 27.94 20.06 21.16 8.12%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/04/15 24/04/14 23/04/13 23/04/12 21/04/11 22/04/10 23/04/09 -
Price 65.94 61.60 62.46 55.50 47.48 42.78 45.00 -
P/RPS 3.83 3.84 4.04 3.79 3.44 3.10 3.12 3.47%
P/EPS 20.54 20.80 22.09 21.55 18.90 16.67 15.94 4.31%
EY 4.87 4.81 4.53 4.64 5.29 6.00 6.27 -4.12%
DY 4.73 4.69 4.40 5.06 6.32 7.09 5.89 -3.58%
P/NAPS 32.48 34.41 38.09 36.04 27.60 19.45 20.93 7.59%

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