[BAT] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 56.01%
YoY- 0.13%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,983,587 1,021,012 4,581,547 3,523,555 2,361,874 1,274,071 4,795,991 -44.51%
PBT 347,651 231,073 1,230,998 958,440 611,562 324,681 1,218,797 -56.70%
Tax -124,252 -55,599 -320,936 -242,907 -152,920 -81,326 -316,766 -46.44%
NP 223,399 175,474 910,062 715,533 458,642 243,355 902,031 -60.59%
-
NP to SH 220,328 172,606 913,305 715,533 458,642 241,742 898,125 -60.84%
-
Tax Rate 35.74% 24.06% 26.07% 25.34% 25.00% 25.05% 25.99% -
Total Cost 1,760,188 845,538 3,671,485 2,808,022 1,903,232 1,030,716 3,893,960 -41.12%
-
Net Worth 388,320 496,822 545,362 573,915 539,651 579,625 525,375 -18.26%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 285,530 157,041 890,853 668,140 445,426 222,713 222,713 18.03%
Div Payout % 129.59% 90.98% 97.54% 93.38% 97.12% 92.13% 24.80% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 388,320 496,822 545,362 573,915 539,651 579,625 525,375 -18.26%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.26% 17.19% 19.86% 20.31% 19.42% 19.10% 18.81% -
ROE 56.74% 34.74% 167.47% 124.68% 84.99% 41.71% 170.95% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 694.70 357.58 1,604.58 1,234.04 827.19 446.21 1,679.68 -44.51%
EPS 78.20 61.50 318.70 250.60 161.00 85.20 315.90 -60.60%
DPS 100.00 55.00 312.00 234.00 156.00 78.00 78.00 18.03%
NAPS 1.36 1.74 1.91 2.01 1.89 2.03 1.84 -18.26%
Adjusted Per Share Value based on latest NOSH - 285,530
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 694.70 357.58 1,604.58 1,234.04 827.19 446.21 1,679.68 -44.51%
EPS 78.20 61.50 318.70 250.60 161.00 85.20 315.90 -60.60%
DPS 100.00 55.00 312.00 234.00 156.00 78.00 78.00 18.03%
NAPS 1.36 1.74 1.91 2.01 1.89 2.03 1.84 -18.26%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 52.70 54.04 56.08 60.32 62.00 68.66 65.10 -
P/RPS 7.59 15.11 3.50 4.89 7.50 15.39 3.88 56.47%
P/EPS 68.30 89.39 17.53 24.07 38.60 81.10 20.70 121.79%
EY 1.46 1.12 5.70 4.15 2.59 1.23 4.83 -54.99%
DY 1.90 1.02 5.56 3.88 2.52 1.14 1.20 35.88%
P/NAPS 38.75 31.06 29.36 30.01 32.80 33.82 35.38 6.25%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/07/16 26/04/16 17/02/16 27/10/15 28/07/15 28/04/15 16/02/15 -
Price 56.00 54.50 56.08 64.20 65.60 65.94 70.60 -
P/RPS 8.06 15.24 3.50 5.20 7.93 14.78 4.20 54.48%
P/EPS 72.57 90.16 17.53 25.62 40.84 77.88 22.45 118.77%
EY 1.38 1.11 5.70 3.90 2.45 1.28 4.46 -54.28%
DY 1.79 1.01 5.56 3.64 2.38 1.18 1.10 38.38%
P/NAPS 41.18 31.32 29.36 31.94 34.71 32.48 38.37 4.82%

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