[BAT] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
22-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 10.07%
YoY- 17.68%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,274,071 1,205,606 1,209,910 1,226,165 1,154,310 1,093,453 1,171,384 5.76%
PBT 324,681 265,943 321,251 330,417 301,186 254,301 295,365 6.51%
Tax -81,326 -78,503 -80,150 -82,321 -75,792 -65,215 -76,038 4.58%
NP 243,355 187,440 241,101 248,096 225,394 189,086 219,327 7.18%
-
NP to SH 241,742 185,525 241,101 248,096 225,394 189,931 219,327 6.70%
-
Tax Rate 25.05% 29.52% 24.95% 24.91% 25.16% 25.64% 25.74% -
Total Cost 1,030,716 1,018,166 968,809 978,069 928,916 904,367 952,057 5.43%
-
Net Worth 579,625 525,375 562,494 545,362 511,098 508,243 513,953 8.35%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 222,713 222,713 222,713 222,713 214,147 222,713 194,160 9.58%
Div Payout % 92.13% 120.04% 92.37% 89.77% 95.01% 117.26% 88.53% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 579,625 525,375 562,494 545,362 511,098 508,243 513,953 8.35%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 19.10% 15.55% 19.93% 20.23% 19.53% 17.29% 18.72% -
ROE 41.71% 35.31% 42.86% 45.49% 44.10% 37.37% 42.67% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 446.21 422.23 423.74 429.43 404.27 382.96 410.25 5.76%
EPS 85.20 65.60 84.40 86.90 78.90 66.20 76.80 7.17%
DPS 78.00 78.00 78.00 78.00 75.00 78.00 68.00 9.58%
NAPS 2.03 1.84 1.97 1.91 1.79 1.78 1.80 8.35%
Adjusted Per Share Value based on latest NOSH - 285,530
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 446.21 422.23 423.74 429.43 404.27 382.96 410.25 5.76%
EPS 85.20 65.60 84.40 86.90 78.90 66.20 76.80 7.17%
DPS 78.00 78.00 78.00 78.00 75.00 78.00 68.00 9.58%
NAPS 2.03 1.84 1.97 1.91 1.79 1.78 1.80 8.35%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 68.66 65.10 70.50 65.54 59.12 64.12 64.20 -
P/RPS 15.39 15.42 16.64 15.26 14.62 16.74 15.65 -1.11%
P/EPS 81.10 100.19 83.49 75.43 74.89 96.39 83.58 -1.98%
EY 1.23 1.00 1.20 1.33 1.34 1.04 1.20 1.66%
DY 1.14 1.20 1.11 1.19 1.27 1.22 1.06 4.97%
P/NAPS 33.82 35.38 35.79 34.31 33.03 36.02 35.67 -3.49%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/04/15 16/02/15 16/10/14 22/07/14 24/04/14 19/02/14 17/10/13 -
Price 65.94 70.60 66.72 68.00 61.60 60.00 63.00 -
P/RPS 14.78 16.72 15.75 15.83 15.24 15.67 15.36 -2.53%
P/EPS 77.88 108.66 79.01 78.26 78.04 90.20 82.02 -3.39%
EY 1.28 0.92 1.27 1.28 1.28 1.11 1.22 3.25%
DY 1.18 1.10 1.17 1.15 1.22 1.30 1.08 6.08%
P/NAPS 32.48 38.37 33.87 35.60 34.41 33.71 35.00 -4.86%

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