[BAT] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

22-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

QoQ- 33.32%

YoY- -2.1%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Cumulative Result
Revenue	3,139,980	2,035,455	992,149	3,965,448	3,006,285	2,012,694	1,018,820	111.63%
YoY %	54.26%	105.16%	-74.98%	31.91%	49.37%	97.55%	-	-
Horiz. %	308.20%	199.79%	97.38%	389.22%	295.08%	197.55%	100.00%	-
PBT	727,436	488,125	240,327	959,181	730,754	508,176	258,127	99.38%
YoY %	49.03%	103.11%	-74.94%	31.26%	43.80%	96.87%	-	-
Horiz. %	281.81%	189.10%	93.10%	371.59%	283.10%	196.87%	100.00%	-
Tax	-188,469	-125,428	-61,770	-228,070	-182,365	-130,441	-66,233	100.67%
YoY %	-50.26%	-103.06%	72.92%	-25.06%	-39.81%	-96.94%	-	-
Horiz. %	284.55%	189.37%	93.26%	344.34%	275.34%	196.94%	100.00%	-
NP	538,967	362,697	178,557	731,111	548,389	377,735	191,894	98.94%
YoY %	48.60%	103.13%	-75.58%	33.32%	45.18%	96.85%	-	-
Horiz. %	280.87%	189.01%	93.05%	381.00%	285.78%	196.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	538,967	362,697	178,557	731,111	548,389	377,735	191,894	98.94%
YoY %	48.60%	103.13%	-75.58%	33.32%	45.18%	96.85%	-	-
Horiz. %	280.87%	189.01%	93.05%	381.00%	285.78%	196.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.91%	25.70%	25.70%	23.78%	24.96%	25.67%	25.66%	-
YoY %	0.82%	0.00%	8.07%	-4.73%	-2.77%	0.04%	-	-
Horiz. %	100.97%	100.16%	100.16%	92.67%	97.27%	100.04%	100.00%	-
Total Cost	2,601,013	1,672,758	813,592	3,234,337	2,457,896	1,634,959	826,926	114.52%
YoY %	55.49%	105.60%	-74.85%	31.59%	50.33%	97.72%	-	-
Horiz. %	314.54%	202.29%	98.39%	391.13%	297.23%	197.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	422,495	502,635	491,388	491,023	488,154	636,696	628,224	-23.22%
YoY %	-15.94%	2.29%	0.07%	0.59%	-23.33%	1.35%	-	-
Horiz. %	67.25%	80.01%	78.22%	78.16%	77.70%	101.35%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	599,486	428,382	171,414	685,148	505,282	322,630	191,893	113.55%
YoY %	39.94%	149.91%	-74.98%	35.60%	56.61%	68.13%	-	-
Horiz. %	312.41%	223.24%	89.33%	357.05%	263.31%	168.13%	100.00%	-
Div Payout %	111.23%	118.11%	96.00%	93.71%	92.14%	85.41%	100.00%	-
YoY %	-5.83%	23.03%	2.44%	1.70%	7.88%	-14.59%	-	-
Horiz. %	111.23%	118.11%	96.00%	93.71%	92.14%	85.41%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	422,495	502,635	491,388	491,023	488,154	636,696	628,224	-23.22%
YoY %	-15.94%	2.29%	0.07%	0.59%	-23.33%	1.35%	-	-
Horiz. %	67.25%	80.01%	78.22%	78.16%	77.70%	101.35%	100.00%	-
NOSH	285,469	285,588	285,691	285,478	285,470	285,513	285,556	-0.02%
YoY %	-0.04%	-0.04%	0.07%	0.00%	-0.02%	-0.02%	-	-
Horiz. %	99.97%	100.01%	100.05%	99.97%	99.97%	99.98%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	17.16%	17.82%	18.00%	18.44%	18.24%	18.77%	18.83%	-
YoY %	-3.70%	-1.00%	-2.39%	1.10%	-2.82%	-0.32%	-	-
Horiz. %	91.13%	94.64%	95.59%	97.93%	96.87%	99.68%	100.00%	-
ROE	127.57%	72.16%	36.34%	148.90%	112.34%	59.33%	30.55%	-
YoY %	76.79%	98.57%	-75.59%	32.54%	89.35%	94.21%	-	-
Horiz. %	417.58%	236.20%	118.95%	487.40%	367.73%	194.21%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	1,099.93	712.72	347.28	1,389.05	1,053.10	704.94	356.78	111.67%
YoY %	54.33%	105.23%	-75.00%	31.90%	49.39%	97.58%	-	-
Horiz. %	308.29%	199.76%	97.34%	389.33%	295.17%	197.58%	100.00%	-
EPS	188.80	127.00	62.50	256.10	192.10	132.30	67.20	98.98%
YoY %	48.66%	103.20%	-75.60%	33.32%	45.20%	96.88%	-	-
Horiz. %	280.95%	188.99%	93.01%	381.10%	285.86%	196.88%	100.00%	-
DPS	210.00	150.00	60.00	240.00	177.00	113.00	67.20	113.59%
YoY %	40.00%	150.00%	-75.00%	35.59%	56.64%	68.15%	-	-
Horiz. %	312.50%	223.21%	89.29%	357.14%	263.39%	168.15%	100.00%	-
NAPS	1.48	1.76	1.72	1.72	1.71	2.23	2.20	-23.20%
YoY %	-15.91%	2.33%	0.00%	0.58%	-23.32%	1.36%	-	-
Horiz. %	67.27%	80.00%	78.18%	78.18%	77.73%	101.36%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 285,501
RPS	1,099.70	712.87	347.48	1,388.80	1,052.88	704.90	356.82	111.63%
YoY %	54.26%	105.15%	-74.98%	31.90%	49.37%	97.55%	-	-
Horiz. %	308.19%	199.78%	97.38%	389.22%	295.07%	197.55%	100.00%	-
EPS	188.76	127.03	62.54	256.05	192.06	132.29	67.21	98.93%
YoY %	48.59%	103.12%	-75.58%	33.32%	45.18%	96.83%	-	-
Horiz. %	280.85%	189.00%	93.05%	380.97%	285.76%	196.83%	100.00%	-
DPS	209.96	150.03	60.03	239.96	176.96	112.99	67.21	113.55%
YoY %	39.95%	149.93%	-74.98%	35.60%	56.62%	68.11%	-	-
Horiz. %	312.39%	223.23%	89.32%	357.03%	263.29%	168.11%	100.00%	-
NAPS	1.4797	1.7604	1.721	1.7197	1.7096	2.2299	2.2002	-23.22%
YoY %	-15.95%	2.29%	0.08%	0.59%	-23.33%	1.35%	-	-
Horiz. %	67.25%	80.01%	78.22%	78.16%	77.70%	101.35%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	44.68	46.70	48.06	45.00	48.48	43.88	44.14	-
P/RPS	4.06	6.55	13.84	3.24	4.60	6.22	12.37	-52.38%
YoY %	-38.02%	-52.67%	327.16%	-29.57%	-26.05%	-49.72%	-	-
Horiz. %	32.82%	52.95%	111.88%	26.19%	37.19%	50.28%	100.00%	-
P/EPS	23.67	36.77	76.90	17.57	25.24	33.17	65.68	-49.32%
YoY %	-35.63%	-52.18%	337.68%	-30.39%	-23.91%	-49.50%	-	-
Horiz. %	36.04%	55.98%	117.08%	26.75%	38.43%	50.50%	100.00%	-
EY	4.23	2.72	1.30	5.69	3.96	3.02	1.52	97.72%
YoY %	55.51%	109.23%	-77.15%	43.69%	31.13%	98.68%	-	-
Horiz. %	278.29%	178.95%	85.53%	374.34%	260.53%	198.68%	100.00%	-
DY	4.70	3.21	1.25	5.33	3.65	2.58	1.52	112.09%
YoY %	46.42%	156.80%	-76.55%	46.03%	41.47%	69.74%	-	-
Horiz. %	309.21%	211.18%	82.24%	350.66%	240.13%	169.74%	100.00%	-
P/NAPS	30.19	26.53	27.94	26.16	28.35	19.68	20.06	31.29%
YoY %	13.80%	-5.05%	6.80%	-7.72%	44.05%	-1.89%	-	-
Horiz. %	150.50%	132.25%	139.28%	130.41%	141.33%	98.11%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	20/10/11	21/07/11	21/04/11	22/02/11	20/10/10	22/07/10	22/04/10	-
Price	43.60	46.20	47.48	46.32	48.00	43.98	42.78	-
P/RPS	3.96	6.48	13.67	3.33	4.56	6.24	11.99	-52.18%
YoY %	-38.89%	-52.60%	310.51%	-26.97%	-26.92%	-47.96%	-	-
Horiz. %	33.03%	54.05%	114.01%	27.77%	38.03%	52.04%	100.00%	-
P/EPS	23.09	36.38	75.97	18.09	24.99	33.24	63.66	-49.10%
YoY %	-36.53%	-52.11%	319.96%	-27.61%	-24.82%	-47.79%	-	-
Horiz. %	36.27%	57.15%	119.34%	28.42%	39.26%	52.21%	100.00%	-
EY	4.33	2.75	1.32	5.53	4.00	3.01	1.57	96.54%
YoY %	57.45%	108.33%	-76.13%	38.25%	32.89%	91.72%	-	-
Horiz. %	275.80%	175.16%	84.08%	352.23%	254.78%	191.72%	100.00%	-
DY	4.82	3.25	1.26	5.18	3.69	2.57	1.57	111.09%
YoY %	48.31%	157.94%	-75.68%	40.38%	43.58%	63.69%	-	-
Horiz. %	307.01%	207.01%	80.25%	329.94%	235.03%	163.69%	100.00%	-
P/NAPS	29.46	26.25	27.60	26.93	28.07	19.72	19.45	31.85%
YoY %	12.23%	-4.89%	2.49%	-4.06%	42.34%	1.39%	-	-
Horiz. %	151.47%	134.96%	141.90%	138.46%	144.32%	101.39%	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