[BAT] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
29-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 2.8%
YoY- 7.22%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 766,612 632,209 907,965 762,958 769,820 723,721 739,574 2.42%
PBT 259,134 212,125 244,089 235,039 229,085 203,904 197,954 19.68%
Tax -72,558 -59,880 -68,220 -65,350 -64,011 -58,878 -54,034 21.73%
NP 186,576 152,245 175,869 169,689 165,074 145,026 143,920 18.91%
-
NP to SH 186,576 152,245 175,869 169,689 165,074 145,026 143,920 18.91%
-
Tax Rate 28.00% 28.23% 27.95% 27.80% 27.94% 28.88% 27.30% -
Total Cost 580,036 479,964 732,096 593,269 604,746 578,695 595,654 -1.75%
-
Net Worth 368,580 177,095 25,695 119,982 242,755 71,371 -79,955 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 341,394 - 275,616 - - 142,777 -
Div Payout % - 224.24% - 162.42% - - 99.21% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 368,580 177,095 25,695 119,982 242,755 71,371 -79,955 -
NOSH 285,721 285,637 285,501 285,671 285,595 285,484 285,555 0.03%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 24.34% 24.08% 19.37% 22.24% 21.44% 20.04% 19.46% -
ROE 50.62% 85.97% 684.44% 141.43% 68.00% 203.20% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 268.31 221.33 318.02 267.08 269.55 253.51 258.99 2.38%
EPS 65.30 53.30 61.60 59.40 57.80 50.80 50.40 18.86%
DPS 0.00 119.52 0.00 96.48 0.00 0.00 50.00 -
NAPS 1.29 0.62 0.09 0.42 0.85 0.25 -0.28 -
Adjusted Per Share Value based on latest NOSH - 285,671
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 268.49 221.42 317.99 267.21 269.61 253.47 259.02 2.42%
EPS 65.34 53.32 61.59 59.43 57.81 50.79 50.40 18.91%
DPS 0.00 119.57 0.00 96.53 0.00 0.00 50.00 -
NAPS 1.2909 0.6202 0.09 0.4202 0.8502 0.25 -0.28 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 38.75 35.50 35.25 35.50 34.75 37.00 35.25 -
P/RPS 14.44 16.04 11.08 13.29 12.89 14.60 13.61 4.02%
P/EPS 59.34 66.60 57.22 59.76 60.12 72.83 69.94 -10.38%
EY 1.69 1.50 1.75 1.67 1.66 1.37 1.43 11.79%
DY 0.00 3.37 0.00 2.72 0.00 0.00 1.42 -
P/NAPS 30.04 57.26 391.67 84.52 40.88 148.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/04/03 24/02/03 28/10/02 29/07/02 16/04/02 21/02/02 29/10/01 -
Price 39.00 35.75 35.25 35.00 35.00 34.50 34.00 -
P/RPS 14.54 16.15 11.08 13.10 12.98 13.61 13.13 7.04%
P/EPS 59.72 67.07 57.22 58.92 60.55 67.91 67.46 -7.81%
EY 1.67 1.49 1.75 1.70 1.65 1.47 1.48 8.39%
DY 0.00 3.34 0.00 2.76 0.00 0.00 1.47 -
P/NAPS 30.23 57.66 391.67 83.33 41.18 138.00 0.00 -

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
Post a Comment