[BAT] YoY TTM Result on 31-Mar-2021 [#1]

Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 5.11%
YoY- -17.11%
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 2,332,742 2,465,240 2,592,262 2,400,887 2,368,742 2,806,255 2,869,184 -3.38%
PBT 243,424 361,368 388,134 345,405 412,604 612,972 609,468 -14.17%
Tax -59,011 -110,815 -114,098 -91,219 -104,739 -152,067 -139,399 -13.33%
NP 184,413 250,553 274,036 254,186 307,865 460,905 470,069 -14.42%
-
NP to SH 184,413 250,553 274,036 254,186 306,662 464,496 461,339 -14.16%
-
Tax Rate 24.24% 30.67% 29.40% 26.41% 25.38% 24.81% 22.87% -
Total Cost 2,148,329 2,214,687 2,318,226 2,146,701 2,060,877 2,345,350 2,399,115 -1.82%
-
Net Worth 368,333 356,912 356,912 362,623 351,201 374,044 354,057 0.66%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 171,318 239,845 268,398 248,411 299,806 434,005 462,558 -15.24%
Div Payout % 92.90% 95.73% 97.94% 97.73% 97.76% 93.44% 100.26% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 368,333 356,912 356,912 362,623 351,201 374,044 354,057 0.66%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.91% 10.16% 10.57% 10.59% 13.00% 16.42% 16.38% -
ROE 50.07% 70.20% 76.78% 70.10% 87.32% 124.18% 130.30% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 816.99 863.39 907.88 840.85 829.59 982.82 1,004.86 -3.38%
EPS 64.59 87.75 95.97 89.02 107.40 162.68 161.57 -14.15%
DPS 60.00 84.00 94.00 87.00 105.00 152.00 162.00 -15.24%
NAPS 1.29 1.25 1.25 1.27 1.23 1.31 1.24 0.66%
Adjusted Per Share Value based on latest NOSH - 285,530
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 816.99 863.39 907.88 840.85 829.59 982.82 1,004.86 -3.38%
EPS 64.59 87.75 95.97 89.02 107.40 162.68 161.57 -14.15%
DPS 60.00 84.00 94.00 87.00 105.00 152.00 162.00 -15.24%
NAPS 1.29 1.25 1.25 1.27 1.23 1.31 1.24 0.66%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 8.10 10.86 12.44 13.10 10.30 36.14 26.42 -
P/RPS 0.99 1.26 1.37 1.56 1.24 3.68 2.63 -15.01%
P/EPS 12.54 12.38 12.96 14.72 9.59 22.22 16.35 -4.32%
EY 7.97 8.08 7.71 6.80 10.43 4.50 6.12 4.49%
DY 7.41 7.73 7.56 6.64 10.19 4.21 6.13 3.20%
P/NAPS 6.28 8.69 9.95 10.31 8.37 27.59 21.31 -18.40%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 29/05/23 27/05/22 31/05/21 21/05/20 28/05/19 21/05/18 -
Price 9.04 10.82 12.78 15.76 13.30 33.44 33.40 -
P/RPS 1.11 1.25 1.41 1.87 1.60 3.40 3.32 -16.67%
P/EPS 14.00 12.33 13.32 17.70 12.38 20.56 20.67 -6.28%
EY 7.14 8.11 7.51 5.65 8.08 4.86 4.84 6.68%
DY 6.64 7.76 7.36 5.52 7.89 4.55 4.85 5.36%
P/NAPS 7.01 8.66 10.22 12.41 10.81 25.53 26.94 -20.08%

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