[BAT] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

16-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 69.09%

YoY- -19.84%

Quarter Report

BATM - Q4 2016 financial results.pdf

Latest QR

Upcoming QR

BAT's Result

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Cumulative Result
Revenue	2,302,096	1,544,814	748,374	3,756,392	2,915,779	1,983,587	1,021,012	71.86%
YoY %	49.02%	106.42%	-80.08%	28.83%	47.00%	94.28%	-	-
Horiz. %	225.47%	151.30%	73.30%	367.91%	285.58%	194.28%	100.00%	-
PBT	537,231	350,360	156,384	908,457	591,967	347,651	231,073	75.40%
YoY %	53.34%	124.04%	-82.79%	53.46%	70.28%	50.45%	-	-
Horiz. %	232.49%	151.62%	67.68%	393.15%	256.18%	150.45%	100.00%	-
Tax	-125,634	-84,257	-37,591	-187,168	-160,009	-124,252	-55,599	72.11%
YoY %	-49.11%	-124.14%	79.92%	-16.97%	-28.78%	-123.48%	-	-
Horiz. %	225.96%	151.54%	67.61%	336.64%	287.79%	223.48%	100.00%	-
NP	411,597	266,103	118,793	721,289	431,958	223,399	175,474	76.44%
YoY %	54.68%	124.01%	-83.53%	66.98%	93.36%	27.31%	-	-
Horiz. %	234.56%	151.65%	67.70%	411.05%	246.17%	127.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	401,490	258,311	114,233	732,066	432,951	220,328	172,606	75.46%
YoY %	55.43%	126.13%	-84.40%	69.09%	96.50%	27.65%	-	-
Horiz. %	232.60%	149.65%	66.18%	424.13%	250.83%	127.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.39%	24.05%	24.04%	20.60%	27.03%	35.74%	24.06%	-
YoY %	-2.74%	0.04%	16.70%	-23.79%	-24.37%	48.55%	-	-
Horiz. %	97.22%	99.96%	99.92%	85.62%	112.34%	148.55%	100.00%	-
Total Cost	1,890,499	1,278,711	629,581	3,035,103	2,483,821	1,760,188	845,538	70.90%
YoY %	47.84%	103.11%	-79.26%	22.19%	41.11%	108.17%	-	-
Horiz. %	223.59%	151.23%	74.46%	358.96%	293.76%	208.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	425,439	405,452	376,899	613,889	471,124	388,320	496,822	-9.81%
YoY %	4.93%	7.58%	-38.60%	30.30%	21.32%	-21.84%	-	-
Horiz. %	85.63%	81.61%	75.86%	123.56%	94.83%	78.16%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	359,767	236,989	114,212	793,773	442,571	285,530	157,041	73.69%
YoY %	51.81%	107.50%	-85.61%	79.35%	55.00%	81.82%	-	-
Horiz. %	229.09%	150.91%	72.73%	505.46%	281.82%	181.82%	100.00%	-
Div Payout %	89.61%	91.75%	99.98%	108.43%	102.22%	129.59%	90.98%	-
YoY %	-2.33%	-8.23%	-7.79%	6.08%	-21.12%	42.44%	-	-
Horiz. %	98.49%	100.85%	109.89%	119.18%	112.35%	142.44%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	425,439	405,452	376,899	613,889	471,124	388,320	496,822	-9.81%
YoY %	4.93%	7.58%	-38.60%	30.30%	21.32%	-21.84%	-	-
Horiz. %	85.63%	81.61%	75.86%	123.56%	94.83%	78.16%	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%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	17.88%	17.23%	15.87%	19.20%	14.81%	11.26%	17.19%	-
YoY %	3.77%	8.57%	-17.34%	29.64%	31.53%	-34.50%	-	-
Horiz. %	104.01%	100.23%	92.32%	111.69%	86.15%	65.50%	100.00%	-
ROE	94.37%	63.71%	30.31%	119.25%	91.90%	56.74%	34.74%	-
YoY %	48.12%	110.19%	-74.58%	29.76%	61.97%	63.33%	-	-
Horiz. %	271.65%	183.39%	87.25%	343.26%	264.54%	163.33%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	806.25	541.03	262.10	1,315.59	1,021.18	694.70	357.58	71.86%
YoY %	49.02%	106.42%	-80.08%	28.83%	47.00%	94.28%	-	-
Horiz. %	225.47%	151.30%	73.30%	367.91%	285.58%	194.28%	100.00%	-
EPS	144.20	93.20	41.60	252.60	151.30	78.20	61.50	76.40%
YoY %	54.72%	124.04%	-83.53%	66.95%	93.48%	27.15%	-	-
Horiz. %	234.47%	151.54%	67.64%	410.73%	246.02%	127.15%	100.00%	-
DPS	126.00	83.00	40.00	278.00	155.00	100.00	55.00	73.69%
YoY %	51.81%	107.50%	-85.61%	79.35%	55.00%	81.82%	-	-
Horiz. %	229.09%	150.91%	72.73%	505.45%	281.82%	181.82%	100.00%	-
NAPS	1.49	1.42	1.32	2.15	1.65	1.36	1.74	-9.81%
YoY %	4.93%	7.58%	-38.60%	30.30%	21.32%	-21.84%	-	-
Horiz. %	85.63%	81.61%	75.86%	123.56%	94.83%	78.16%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	806.25	541.03	262.10	1,315.59	1,021.18	694.70	357.58	71.86%
YoY %	49.02%	106.42%	-80.08%	28.83%	47.00%	94.28%	-	-
Horiz. %	225.47%	151.30%	73.30%	367.91%	285.58%	194.28%	100.00%	-
EPS	144.20	93.20	41.60	252.60	151.30	78.20	61.50	76.40%
YoY %	54.72%	124.04%	-83.53%	66.95%	93.48%	27.15%	-	-
Horiz. %	234.47%	151.54%	67.64%	410.73%	246.02%	127.15%	100.00%	-
DPS	126.00	83.00	40.00	278.00	155.00	100.00	55.00	73.69%
YoY %	51.81%	107.50%	-85.61%	79.35%	55.00%	81.82%	-	-
Horiz. %	229.09%	150.91%	72.73%	505.45%	281.82%	181.82%	100.00%	-
NAPS	1.49	1.42	1.32	2.15	1.65	1.36	1.74	-9.81%
YoY %	4.93%	7.58%	-38.60%	30.30%	21.32%	-21.84%	-	-
Horiz. %	85.63%	81.61%	75.86%	123.56%	94.83%	78.16%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	43.74	43.42	45.60	44.60	49.14	52.70	54.04	-
P/RPS	5.43	8.03	17.40	3.39	4.81	7.59	15.11	-49.42%
YoY %	-32.38%	-53.85%	413.27%	-29.52%	-36.63%	-49.77%	-	-
Horiz. %	35.94%	53.14%	115.16%	22.44%	31.83%	50.23%	100.00%	-
P/EPS	31.11	48.00	113.98	17.40	32.41	68.30	89.39	-50.49%
YoY %	-35.19%	-57.89%	555.06%	-46.31%	-52.55%	-23.59%	-	-
Horiz. %	34.80%	53.70%	127.51%	19.47%	36.26%	76.41%	100.00%	-
EY	3.21	2.08	0.88	5.75	3.09	1.46	1.12	101.64%
YoY %	54.33%	136.36%	-84.70%	86.08%	111.64%	30.36%	-	-
Horiz. %	286.61%	185.71%	78.57%	513.39%	275.89%	130.36%	100.00%	-
DY	2.88	1.91	0.88	6.23	3.15	1.90	1.02	99.64%
YoY %	50.79%	117.05%	-85.87%	97.78%	65.79%	86.27%	-	-
Horiz. %	282.35%	187.25%	86.27%	610.78%	308.82%	186.27%	100.00%	-
P/NAPS	29.36	30.58	34.55	20.74	29.78	38.75	31.06	-3.67%
YoY %	-3.99%	-11.49%	66.59%	-30.36%	-23.15%	24.76%	-	-
Horiz. %	94.53%	98.45%	111.24%	66.77%	95.88%	124.76%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	23/10/17	20/07/17	20/04/17	16/02/17	24/10/16	26/07/16	26/04/16	-
Price	42.60	43.88	47.06	48.78	50.24	56.00	54.50	-
P/RPS	5.28	8.11	17.95	3.71	4.92	8.06	15.24	-50.63%
YoY %	-34.90%	-54.82%	383.83%	-24.59%	-38.96%	-47.11%	-	-
Horiz. %	34.65%	53.22%	117.78%	24.34%	32.28%	52.89%	100.00%	-
P/EPS	30.30	48.50	117.63	19.03	33.13	72.57	90.16	-51.63%
YoY %	-37.53%	-58.77%	518.13%	-42.56%	-54.35%	-19.51%	-	-
Horiz. %	33.61%	53.79%	130.47%	21.11%	36.75%	80.49%	100.00%	-
EY	3.30	2.06	0.85	5.26	3.02	1.38	1.11	106.62%
YoY %	60.19%	142.35%	-83.84%	74.17%	118.84%	24.32%	-	-
Horiz. %	297.30%	185.59%	76.58%	473.87%	272.07%	124.32%	100.00%	-
DY	2.96	1.89	0.85	5.70	3.09	1.79	1.01	104.65%
YoY %	56.61%	122.35%	-85.09%	84.47%	72.63%	77.23%	-	-
Horiz. %	293.07%	187.13%	84.16%	564.36%	305.94%	177.23%	100.00%	-
P/NAPS	28.59	30.90	35.65	22.69	30.45	41.18	31.32	-5.89%
YoY %	-7.48%	-13.32%	57.12%	-25.48%	-26.06%	31.48%	-	-
Horiz. %	91.28%	98.66%	113.83%	72.45%	97.22%	131.48%	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