[BAT] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
21-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 0.77%
YoY- 59.04%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 907,965 762,958 769,820 723,721 739,574 764,138 782,937 10.37%
PBT 244,089 235,039 229,085 203,904 197,954 214,311 224,133 5.84%
Tax -68,220 -65,350 -64,011 -58,878 -54,034 -56,046 -63,649 4.72%
NP 175,869 169,689 165,074 145,026 143,920 158,265 160,484 6.28%
-
NP to SH 175,869 169,689 165,074 145,026 143,920 158,265 160,484 6.28%
-
Tax Rate 27.95% 27.80% 27.94% 28.88% 27.30% 26.15% 28.40% -
Total Cost 732,096 593,269 604,746 578,695 595,654 605,873 622,453 11.41%
-
Net Worth 25,695 119,982 242,755 71,371 -79,955 -85,703 11,422 71.60%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 275,616 - - 142,777 259,965 - -
Div Payout % - 162.42% - - 99.21% 164.26% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 25,695 119,982 242,755 71,371 -79,955 -85,703 11,422 71.60%
NOSH 285,501 285,671 285,595 285,484 285,555 285,676 285,558 -0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 19.37% 22.24% 21.44% 20.04% 19.46% 20.71% 20.50% -
ROE 684.44% 141.43% 68.00% 203.20% 0.00% 0.00% 1,405.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 318.02 267.08 269.55 253.51 258.99 267.48 274.18 10.38%
EPS 61.60 59.40 57.80 50.80 50.40 55.40 56.20 6.30%
DPS 0.00 96.48 0.00 0.00 50.00 91.00 0.00 -
NAPS 0.09 0.42 0.85 0.25 -0.28 -0.30 0.04 71.62%
Adjusted Per Share Value based on latest NOSH - 285,484
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 317.99 267.21 269.61 253.47 259.02 267.62 274.20 10.37%
EPS 61.59 59.43 57.81 50.79 50.40 55.43 56.21 6.27%
DPS 0.00 96.53 0.00 0.00 50.00 91.05 0.00 -
NAPS 0.09 0.4202 0.8502 0.25 -0.28 -0.3002 0.04 71.62%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 35.25 35.50 34.75 37.00 35.25 34.75 35.25 -
P/RPS 11.08 13.29 12.89 14.60 13.61 12.99 12.86 -9.44%
P/EPS 57.22 59.76 60.12 72.83 69.94 62.73 62.72 -5.92%
EY 1.75 1.67 1.66 1.37 1.43 1.59 1.59 6.59%
DY 0.00 2.72 0.00 0.00 1.42 2.62 0.00 -
P/NAPS 391.67 84.52 40.88 148.00 0.00 0.00 881.25 -41.73%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/10/02 29/07/02 16/04/02 21/02/02 29/10/01 30/07/01 17/04/01 -
Price 35.25 35.00 35.00 34.50 34.00 35.25 35.50 -
P/RPS 11.08 13.10 12.98 13.61 13.13 13.18 12.95 -9.86%
P/EPS 57.22 58.92 60.55 67.91 67.46 63.63 63.17 -6.37%
EY 1.75 1.70 1.65 1.47 1.48 1.57 1.58 7.04%
DY 0.00 2.76 0.00 0.00 1.47 2.58 0.00 -
P/NAPS 391.67 83.33 41.18 138.00 0.00 0.00 887.50 -42.00%

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