[BAT] QoQ Cumulative Quarter Result on 30-Jun-2024 [#2]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
24-Jul-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 120.98%
YoY- -24.57%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,662,372 1,052,426 411,968 2,310,999 1,675,140 1,068,341 390,225 162.09%
PBT 182,651 90,215 40,118 256,339 199,462 120,640 53,032 127.55%
Tax -48,475 -23,947 -10,130 -61,591 -52,079 -32,792 -12,710 143.51%
NP 134,176 66,268 29,988 194,748 147,383 87,848 40,322 122.40%
-
NP to SH 134,176 66,268 29,988 194,748 147,383 87,848 40,322 122.40%
-
Tax Rate 26.54% 26.54% 25.25% 24.03% 26.11% 27.18% 23.97% -
Total Cost 1,528,196 986,158 381,980 2,116,251 1,527,757 980,493 349,903 166.47%
-
Net Worth 388,320 374,044 368,333 376,899 388,320 374,044 356,912 5.76%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 62,816 34,263 28,553 179,883 54,250 82,803 37,118 41.87%
Div Payout % 46.82% 51.70% 95.21% 92.37% 36.81% 94.26% 92.06% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 388,320 374,044 368,333 376,899 388,320 374,044 356,912 5.76%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 8.07% 6.30% 7.28% 8.43% 8.80% 8.22% 10.33% -
ROE 34.55% 17.72% 8.14% 51.67% 37.95% 23.49% 11.30% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 582.21 368.59 144.28 809.37 586.68 374.16 136.67 162.09%
EPS 47.00 23.20 10.50 68.20 51.60 30.80 14.10 122.65%
DPS 22.00 12.00 10.00 63.00 19.00 29.00 13.00 41.87%
NAPS 1.36 1.31 1.29 1.32 1.36 1.31 1.25 5.76%
Adjusted Per Share Value based on latest NOSH - 285,530
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 582.21 368.59 144.28 809.37 586.68 374.16 136.67 162.09%
EPS 47.00 23.20 10.50 68.20 51.60 30.80 14.10 122.65%
DPS 22.00 12.00 10.00 63.00 19.00 29.00 13.00 41.87%
NAPS 1.36 1.31 1.29 1.32 1.36 1.31 1.25 5.76%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 7.85 8.30 8.10 9.29 9.28 10.16 10.86 -
P/RPS 1.35 2.25 5.61 1.15 1.58 2.72 7.95 -69.23%
P/EPS 16.71 35.76 77.12 13.62 17.98 33.02 76.90 -63.75%
EY 5.99 2.80 1.30 7.34 5.56 3.03 1.30 176.13%
DY 2.80 1.45 1.23 6.78 2.05 2.85 1.20 75.64%
P/NAPS 5.77 6.34 6.28 7.04 6.82 7.76 8.69 -23.83%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/10/24 24/07/24 23/05/24 06/02/24 30/10/23 24/07/23 29/05/23 -
Price 7.21 8.37 9.04 9.08 9.38 10.30 10.82 -
P/RPS 1.24 2.27 6.27 1.12 1.60 2.75 7.92 -70.85%
P/EPS 15.34 36.06 86.07 13.31 18.17 33.48 76.62 -65.67%
EY 6.52 2.77 1.16 7.51 5.50 2.99 1.31 190.65%
DY 3.05 1.43 1.11 6.94 2.03 2.82 1.20 85.92%
P/NAPS 5.30 6.39 7.01 6.88 6.90 7.86 8.66 -27.85%

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