[BAT] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
28-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 3.64%
YoY- 22.2%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 787,534 766,612 632,209 907,965 762,958 769,820 723,721 5.81%
PBT 268,973 259,134 212,125 244,089 235,039 229,085 203,904 20.33%
Tax -75,214 -72,558 -59,880 -68,220 -65,350 -64,011 -58,878 17.78%
NP 193,759 186,576 152,245 175,869 169,689 165,074 145,026 21.36%
-
NP to SH 193,759 186,576 152,245 175,869 169,689 165,074 145,026 21.36%
-
Tax Rate 27.96% 28.00% 28.23% 27.95% 27.80% 27.94% 28.88% -
Total Cost 593,775 580,036 479,964 732,096 593,269 604,746 578,695 1.73%
-
Net Worth 228,287 368,580 177,095 25,695 119,982 242,755 71,371 117.55%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 308,188 - 341,394 - 275,616 - - -
Div Payout % 159.06% - 224.24% - 162.42% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 228,287 368,580 177,095 25,695 119,982 242,755 71,371 117.55%
NOSH 285,359 285,721 285,637 285,501 285,671 285,595 285,484 -0.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 24.60% 24.34% 24.08% 19.37% 22.24% 21.44% 20.04% -
ROE 84.88% 50.62% 85.97% 684.44% 141.43% 68.00% 203.20% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 275.98 268.31 221.33 318.02 267.08 269.55 253.51 5.84%
EPS 67.90 65.30 53.30 61.60 59.40 57.80 50.80 21.40%
DPS 108.00 0.00 119.52 0.00 96.48 0.00 0.00 -
NAPS 0.80 1.29 0.62 0.09 0.42 0.85 0.25 117.61%
Adjusted Per Share Value based on latest NOSH - 285,501
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 275.81 268.49 221.42 317.99 267.21 269.61 253.47 5.80%
EPS 67.86 65.34 53.32 61.59 59.43 57.81 50.79 21.37%
DPS 107.94 0.00 119.57 0.00 96.53 0.00 0.00 -
NAPS 0.7995 1.2909 0.6202 0.09 0.4202 0.8502 0.25 117.52%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 39.00 38.75 35.50 35.25 35.50 34.75 37.00 -
P/RPS 14.13 14.44 16.04 11.08 13.29 12.89 14.60 -2.16%
P/EPS 57.44 59.34 66.60 57.22 59.76 60.12 72.83 -14.67%
EY 1.74 1.69 1.50 1.75 1.67 1.66 1.37 17.33%
DY 2.77 0.00 3.37 0.00 2.72 0.00 0.00 -
P/NAPS 48.75 30.04 57.26 391.67 84.52 40.88 148.00 -52.40%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/07/03 21/04/03 24/02/03 28/10/02 29/07/02 16/04/02 21/02/02 -
Price 39.25 39.00 35.75 35.25 35.00 35.00 34.50 -
P/RPS 14.22 14.54 16.15 11.08 13.10 12.98 13.61 2.97%
P/EPS 57.81 59.72 67.07 57.22 58.92 60.55 67.91 -10.20%
EY 1.73 1.67 1.49 1.75 1.70 1.65 1.47 11.50%
DY 2.75 0.00 3.34 0.00 2.76 0.00 0.00 -
P/NAPS 49.06 30.23 57.66 391.67 83.33 41.18 138.00 -49.91%

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