[BAT] YoY TTM Result on 31-Mar-2020 [#1]

Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -10.98%
YoY- -33.98%
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 2,465,240 2,592,262 2,400,887 2,368,742 2,806,255 2,869,184 3,506,104 -5.69%
PBT 361,368 388,134 345,405 412,604 612,972 609,468 833,769 -13.00%
Tax -110,815 -114,098 -91,219 -104,739 -152,067 -139,399 -169,160 -6.80%
NP 250,553 274,036 254,186 307,865 460,905 470,069 664,609 -14.99%
-
NP to SH 250,553 274,036 254,186 306,662 464,496 461,339 673,694 -15.19%
-
Tax Rate 30.67% 29.40% 26.41% 25.38% 24.81% 22.87% 20.29% -
Total Cost 2,214,687 2,318,226 2,146,701 2,060,877 2,345,350 2,399,115 2,841,495 -4.06%
-
Net Worth 356,912 356,912 362,623 351,201 374,044 354,057 376,899 -0.90%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 239,845 268,398 248,411 299,806 434,005 462,558 619,600 -14.62%
Div Payout % 95.73% 97.94% 97.73% 97.76% 93.44% 100.26% 91.97% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 356,912 356,912 362,623 351,201 374,044 354,057 376,899 -0.90%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 10.16% 10.57% 10.59% 13.00% 16.42% 16.38% 18.96% -
ROE 70.20% 76.78% 70.10% 87.32% 124.18% 130.30% 178.75% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 863.39 907.88 840.85 829.59 982.82 1,004.86 1,227.93 -5.69%
EPS 87.75 95.97 89.02 107.40 162.68 161.57 235.95 -15.19%
DPS 84.00 94.00 87.00 105.00 152.00 162.00 217.00 -14.62%
NAPS 1.25 1.25 1.27 1.23 1.31 1.24 1.32 -0.90%
Adjusted Per Share Value based on latest NOSH - 285,530
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 863.39 907.88 840.85 829.59 982.82 1,004.86 1,227.93 -5.69%
EPS 87.75 95.97 89.02 107.40 162.68 161.57 235.95 -15.19%
DPS 84.00 94.00 87.00 105.00 152.00 162.00 217.00 -14.62%
NAPS 1.25 1.25 1.27 1.23 1.31 1.24 1.32 -0.90%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 10.86 12.44 13.10 10.30 36.14 26.42 45.60 -
P/RPS 1.26 1.37 1.56 1.24 3.68 2.63 3.71 -16.46%
P/EPS 12.38 12.96 14.72 9.59 22.22 16.35 19.33 -7.15%
EY 8.08 7.71 6.80 10.43 4.50 6.12 5.17 7.72%
DY 7.73 7.56 6.64 10.19 4.21 6.13 4.76 8.41%
P/NAPS 8.69 9.95 10.31 8.37 27.59 21.31 34.55 -20.54%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 27/05/22 31/05/21 21/05/20 28/05/19 21/05/18 20/04/17 -
Price 10.82 12.78 15.76 13.30 33.44 33.40 47.06 -
P/RPS 1.25 1.41 1.87 1.60 3.40 3.32 3.83 -17.01%
P/EPS 12.33 13.32 17.70 12.38 20.56 20.67 19.95 -7.70%
EY 8.11 7.51 5.65 8.08 4.86 4.84 5.01 8.35%
DY 7.76 7.36 5.52 7.89 4.55 4.85 4.61 9.06%
P/NAPS 8.66 10.22 12.41 10.81 25.53 26.94 35.65 -21.00%

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