[BAT] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 14.65%
YoY- 10.38%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 873,670 894,435 708,446 995,790 806,420 753,069 770,382 8.75%
PBT 174,652 234,646 197,313 324,910 283,395 277,197 226,664 -15.96%
Tax -50,300 -67,578 -54,562 -90,324 -78,784 -77,061 -61,378 -12.43%
NP 124,352 167,068 142,751 234,586 204,611 200,136 165,286 -17.29%
-
NP to SH 124,352 167,068 142,751 234,586 204,611 200,136 165,286 -17.29%
-
Tax Rate 28.80% 28.80% 27.65% 27.80% 27.80% 27.80% 27.08% -
Total Cost 749,318 727,367 565,695 761,204 601,809 552,933 605,096 15.33%
-
Net Worth 128,344 379,829 205,561 57,076 145,539 314,050 108,477 11.87%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 236,154 - 380,288 - 328,747 - 376,132 -26.69%
Div Payout % 189.91% - 266.40% - 160.67% - 227.56% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 128,344 379,829 205,561 57,076 145,539 314,050 108,477 11.87%
NOSH 285,211 285,586 285,502 285,384 285,371 285,500 285,468 -0.06%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 14.23% 18.68% 20.15% 23.56% 25.37% 26.58% 21.46% -
ROE 96.89% 43.98% 69.44% 411.00% 140.59% 63.73% 152.37% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 306.32 313.19 248.14 348.93 282.59 263.77 269.87 8.82%
EPS 43.60 58.50 50.00 82.20 71.70 70.10 57.90 -17.24%
DPS 82.80 0.00 133.20 0.00 115.20 0.00 131.76 -26.65%
NAPS 0.45 1.33 0.72 0.20 0.51 1.10 0.38 11.94%
Adjusted Per Share Value based on latest NOSH - 285,384
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 305.98 313.25 248.12 348.75 282.43 263.74 269.81 8.75%
EPS 43.55 58.51 50.00 82.16 71.66 70.09 57.89 -17.29%
DPS 82.71 0.00 133.19 0.00 115.14 0.00 131.73 -26.69%
NAPS 0.4495 1.3303 0.7199 0.1999 0.5097 1.0999 0.3799 11.87%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 41.75 43.50 45.75 46.25 50.50 48.50 43.50 -
P/RPS 13.63 13.89 18.44 13.25 17.87 18.39 16.12 -10.59%
P/EPS 95.76 74.36 91.50 56.27 70.43 69.19 75.13 17.57%
EY 1.04 1.34 1.09 1.78 1.42 1.45 1.33 -15.13%
DY 1.98 0.00 2.91 0.00 2.28 0.00 3.03 -24.71%
P/NAPS 92.78 32.71 63.54 231.25 99.02 44.09 114.47 -13.08%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 27/07/05 27/04/05 24/02/05 26/10/04 02/08/04 27/04/04 25/02/04 -
Price 42.00 44.25 47.00 45.50 50.25 48.00 44.00 -
P/RPS 13.71 14.13 18.94 13.04 17.78 18.20 16.30 -10.90%
P/EPS 96.33 75.64 94.00 55.35 70.08 68.47 75.99 17.14%
EY 1.04 1.32 1.06 1.81 1.43 1.46 1.32 -14.70%
DY 1.97 0.00 2.83 0.00 2.29 0.00 2.99 -24.30%
P/NAPS 93.33 33.27 65.28 227.50 98.53 43.64 115.79 -13.40%

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