[BAT] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
30-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 25.27%
YoY- -20.89%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 640,458 411,968 635,859 606,799 678,116 390,225 770,657 -11.61%
PBT 50,097 40,118 56,876 78,822 67,608 53,032 94,288 -34.42%
Tax -13,817 -10,130 -9,512 -19,287 -20,082 -12,710 -32,560 -43.55%
NP 36,280 29,988 47,364 59,535 47,526 40,322 61,728 -29.85%
-
NP to SH 36,280 29,988 47,364 59,535 47,526 40,322 61,728 -29.85%
-
Tax Rate 27.58% 25.25% 16.72% 24.47% 29.70% 23.97% 34.53% -
Total Cost 604,178 381,980 588,495 547,264 630,590 349,903 708,929 -10.11%
-
Net Worth 374,044 368,333 376,899 388,320 374,044 356,912 376,899 -0.50%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 34,263 28,553 42,829 54,250 45,684 37,118 59,961 -31.16%
Div Payout % 94.44% 95.21% 90.43% 91.12% 96.13% 92.06% 97.14% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 374,044 368,333 376,899 388,320 374,044 356,912 376,899 -0.50%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 5.66% 7.28% 7.45% 9.81% 7.01% 10.33% 8.01% -
ROE 9.70% 8.14% 12.57% 15.33% 12.71% 11.30% 16.38% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 224.30 144.28 222.69 212.52 237.49 136.67 269.90 -11.61%
EPS 12.70 10.50 16.60 20.90 16.60 14.10 21.60 -29.83%
DPS 12.00 10.00 15.00 19.00 16.00 13.00 21.00 -31.16%
NAPS 1.31 1.29 1.32 1.36 1.31 1.25 1.32 -0.50%
Adjusted Per Share Value based on latest NOSH - 285,530
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 224.30 144.28 222.69 212.52 237.49 136.67 269.90 -11.61%
EPS 12.70 10.50 16.60 20.90 16.60 14.10 21.60 -29.83%
DPS 12.00 10.00 15.00 19.00 16.00 13.00 21.00 -31.16%
NAPS 1.31 1.29 1.32 1.36 1.31 1.25 1.32 -0.50%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 8.30 8.10 9.29 9.28 10.16 10.86 11.22 -
P/RPS 3.70 5.61 4.17 4.37 4.28 7.95 4.16 -7.52%
P/EPS 65.32 77.12 56.00 44.51 61.04 76.90 51.90 16.58%
EY 1.53 1.30 1.79 2.25 1.64 1.30 1.93 -14.35%
DY 1.45 1.23 1.61 2.05 1.57 1.20 1.87 -15.61%
P/NAPS 6.34 6.28 7.04 6.82 7.76 8.69 8.50 -17.76%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 24/07/24 23/05/24 06/02/24 30/10/23 24/07/23 29/05/23 08/02/23 -
Price 8.37 9.04 9.08 9.38 10.30 10.82 12.80 -
P/RPS 3.73 6.27 4.08 4.41 4.34 7.92 4.74 -14.77%
P/EPS 65.87 86.07 54.74 44.99 61.88 76.62 59.21 7.37%
EY 1.52 1.16 1.83 2.22 1.62 1.31 1.69 -6.82%
DY 1.43 1.11 1.65 2.03 1.55 1.20 1.64 -8.73%
P/NAPS 6.39 7.01 6.88 6.90 7.86 8.66 9.70 -24.30%

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