[BAT] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

23-Oct-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 3.62%

YoY- -7.27%

Quarter Report

BATM - Q3 2017 financial results.pdf

Latest QR

Upcoming QR

BAT's Result

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Annualized Quarter Result
Revenue	2,633,590	2,550,596	3,002,259	3,069,461	3,089,628	2,993,496	3,756,392	-21.13%
YoY %	3.25%	-15.04%	-2.19%	-0.65%	3.21%	-20.31%	-	-
Horiz. %	70.11%	67.90%	79.92%	81.71%	82.25%	79.69%	100.00%	-
PBT	550,846	506,504	639,225	716,308	700,720	625,536	908,457	-28.42%
YoY %	8.75%	-20.76%	-10.76%	2.22%	12.02%	-31.14%	-	-
Horiz. %	60.64%	55.75%	70.36%	78.85%	77.13%	68.86%	100.00%	-
Tax	-138,128	-121,600	-146,590	-167,512	-168,514	-150,364	-187,168	-18.38%
YoY %	-13.59%	17.05%	12.49%	0.59%	-12.07%	19.66%	-	-
Horiz. %	73.80%	64.97%	78.32%	89.50%	90.03%	80.34%	100.00%	-
NP	412,718	384,904	492,635	548,796	532,206	475,172	721,289	-31.14%
YoY %	7.23%	-21.87%	-10.23%	3.12%	12.00%	-34.12%	-	-
Horiz. %	57.22%	53.36%	68.30%	76.09%	73.79%	65.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	419,216	383,536	479,688	535,320	516,622	456,932	732,066	-31.11%
YoY %	9.30%	-20.04%	-10.39%	3.62%	13.06%	-37.58%	-	-
Horiz. %	57.26%	52.39%	65.53%	73.12%	70.57%	62.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.08%	24.01%	22.93%	23.39%	24.05%	24.04%	20.60%	-
YoY %	4.46%	4.71%	-1.97%	-2.74%	0.04%	16.70%	-	-
Horiz. %	121.75%	116.55%	111.31%	113.54%	116.75%	116.70%	100.00%	-
Total Cost	2,220,872	2,165,692	2,509,624	2,520,665	2,557,422	2,518,324	3,035,103	-18.84%
YoY %	2.55%	-13.70%	-0.44%	-1.44%	1.55%	-17.03%	-	-
Horiz. %	73.17%	71.35%	82.69%	83.05%	84.26%	82.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	374,044	354,057	382,610	425,439	405,452	376,899	613,889	-28.19%
YoY %	5.65%	-7.46%	-10.07%	4.93%	7.58%	-38.60%	-	-
Horiz. %	60.93%	57.67%	62.33%	69.30%	66.05%	61.40%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	388,320	376,899	482,545	479,690	473,979	456,848	793,773	-37.99%
YoY %	3.03%	-21.89%	0.60%	1.20%	3.75%	-42.45%	-	-
Horiz. %	48.92%	47.48%	60.79%	60.43%	59.71%	57.55%	100.00%	-
Div Payout %	92.63%	98.27%	100.60%	89.61%	91.75%	99.98%	108.43%	-
YoY %	-5.74%	-2.32%	12.26%	-2.33%	-8.23%	-7.79%	-	-
Horiz. %	85.43%	90.63%	92.78%	82.64%	84.62%	92.21%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	374,044	354,057	382,610	425,439	405,452	376,899	613,889	-28.19%
YoY %	5.65%	-7.46%	-10.07%	4.93%	7.58%	-38.60%	-	-
Horiz. %	60.93%	57.67%	62.33%	69.30%	66.05%	61.40%	100.00%	-
NOSH	285,530	285,530	285,530	285,530	285,530	285,530	285,530	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	15.67%	15.09%	16.41%	17.88%	17.23%	15.87%	19.20%	-
YoY %	3.84%	-8.04%	-8.22%	3.77%	8.57%	-17.34%	-	-
Horiz. %	81.61%	78.59%	85.47%	93.12%	89.74%	82.66%	100.00%	-
ROE	112.08%	108.33%	125.37%	125.83%	127.42%	121.23%	119.25%	-
YoY %	3.46%	-13.59%	-0.37%	-1.25%	5.11%	1.66%	-	-
Horiz. %	93.99%	90.84%	105.13%	105.52%	106.85%	101.66%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	922.35	893.28	1,051.47	1,075.00	1,082.07	1,048.40	1,315.59	-21.13%
YoY %	3.25%	-15.04%	-2.19%	-0.65%	3.21%	-20.31%	-	-
Horiz. %	70.11%	67.90%	79.92%	81.71%	82.25%	79.69%	100.00%	-
EPS	144.60	134.80	172.50	192.27	186.40	166.40	252.60	-31.12%
YoY %	7.27%	-21.86%	-10.28%	3.15%	12.02%	-34.13%	-	-
Horiz. %	57.24%	53.37%	68.29%	76.12%	73.79%	65.87%	100.00%	-
DPS	136.00	132.00	169.00	168.00	166.00	160.00	278.00	-37.99%
YoY %	3.03%	-21.89%	0.60%	1.20%	3.75%	-42.45%	-	-
Horiz. %	48.92%	47.48%	60.79%	60.43%	59.71%	57.55%	100.00%	-
NAPS	1.31	1.24	1.34	1.49	1.42	1.32	2.15	-28.19%
YoY %	5.65%	-7.46%	-10.07%	4.93%	7.58%	-38.60%	-	-
Horiz. %	60.93%	57.67%	62.33%	69.30%	66.05%	61.40%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	922.35	893.28	1,051.47	1,075.00	1,082.07	1,048.40	1,315.59	-21.13%
YoY %	3.25%	-15.04%	-2.19%	-0.65%	3.21%	-20.31%	-	-
Horiz. %	70.11%	67.90%	79.92%	81.71%	82.25%	79.69%	100.00%	-
EPS	144.60	134.80	172.50	192.27	186.40	166.40	252.60	-31.12%
YoY %	7.27%	-21.86%	-10.28%	3.15%	12.02%	-34.13%	-	-
Horiz. %	57.24%	53.37%	68.29%	76.12%	73.79%	65.87%	100.00%	-
DPS	136.00	132.00	169.00	168.00	166.00	160.00	278.00	-37.99%
YoY %	3.03%	-21.89%	0.60%	1.20%	3.75%	-42.45%	-	-
Horiz. %	48.92%	47.48%	60.79%	60.43%	59.71%	57.55%	100.00%	-
NAPS	1.31	1.24	1.34	1.49	1.42	1.32	2.15	-28.19%
YoY %	5.65%	-7.46%	-10.07%	4.93%	7.58%	-38.60%	-	-
Horiz. %	60.93%	57.67%	62.33%	69.30%	66.05%	61.40%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	34.78	26.42	40.00	43.74	43.42	45.60	44.60	-
P/RPS	3.77	2.96	3.80	4.07	4.01	4.35	3.39	7.36%
YoY %	27.36%	-22.11%	-6.63%	1.50%	-7.82%	28.32%	-	-
Horiz. %	111.21%	87.32%	112.09%	120.06%	118.29%	128.32%	100.00%	-
P/EPS	23.69	19.67	23.81	23.33	24.00	28.49	17.40	22.91%
YoY %	20.44%	-17.39%	2.06%	-2.79%	-15.76%	63.74%	-	-
Horiz. %	136.15%	113.05%	136.84%	134.08%	137.93%	163.74%	100.00%	-
EY	4.22	5.08	4.20	4.29	4.17	3.51	5.75	-18.68%
YoY %	-16.93%	20.95%	-2.10%	2.88%	18.80%	-38.96%	-	-
Horiz. %	73.39%	88.35%	73.04%	74.61%	72.52%	61.04%	100.00%	-
DY	3.91	5.00	4.23	3.84	3.82	3.51	6.23	-26.75%
YoY %	-21.80%	18.20%	10.16%	0.52%	8.83%	-43.66%	-	-
Horiz. %	62.76%	80.26%	67.90%	61.64%	61.32%	56.34%	100.00%	-
P/NAPS	26.55	21.31	29.85	29.36	30.58	34.55	20.74	17.95%
YoY %	24.59%	-28.61%	1.67%	-3.99%	-11.49%	66.59%	-	-
Horiz. %	128.01%	102.75%	143.92%	141.56%	147.44%	166.59%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	20/07/18	21/05/18	13/02/18	23/10/17	20/07/17	20/04/17	16/02/17	-
Price	33.68	33.40	32.88	42.60	43.88	47.06	48.78	-
P/RPS	3.65	3.74	3.13	3.96	4.06	4.49	3.71	-1.08%
YoY %	-2.41%	19.49%	-20.96%	-2.46%	-9.58%	21.02%	-	-
Horiz. %	98.38%	100.81%	84.37%	106.74%	109.43%	121.02%	100.00%	-
P/EPS	22.94	24.87	19.57	22.72	24.25	29.41	19.03	13.30%
YoY %	-7.76%	27.08%	-13.86%	-6.31%	-17.55%	54.55%	-	-
Horiz. %	120.55%	130.69%	102.84%	119.39%	127.43%	154.55%	100.00%	-
EY	4.36	4.02	5.11	4.40	4.12	3.40	5.26	-11.78%
YoY %	8.46%	-21.33%	16.14%	6.80%	21.18%	-35.36%	-	-
Horiz. %	82.89%	76.43%	97.15%	83.65%	78.33%	64.64%	100.00%	-
DY	4.04	3.95	5.14	3.94	3.78	3.40	5.70	-20.55%
YoY %	2.28%	-23.15%	30.46%	4.23%	11.18%	-40.35%	-	-
Horiz. %	70.88%	69.30%	90.18%	69.12%	66.32%	59.65%	100.00%	-
P/NAPS	25.71	26.94	24.54	28.59	30.90	35.65	22.69	8.71%
YoY %	-4.57%	9.78%	-14.17%	-7.48%	-13.32%	57.12%	-	-
Horiz. %	113.31%	118.73%	108.15%	126.00%	136.18%	157.12%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos