[BAT] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 3.81%
YoY- 4.98%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,093,453 1,171,384 1,156,646 1,095,739 1,093,982 1,160,055 1,067,987 1.57%
PBT 254,301 295,365 281,736 273,997 246,120 249,980 296,720 -9.74%
Tax -65,215 -76,038 -70,913 -69,793 -49,405 -64,307 -75,872 -9.57%
NP 189,086 219,327 210,823 204,204 196,715 185,673 220,848 -9.80%
-
NP to SH 189,931 219,327 210,823 204,204 196,715 185,673 220,848 -9.54%
-
Tax Rate 25.64% 25.74% 25.17% 25.47% 20.07% 25.72% 25.57% -
Total Cost 904,367 952,057 945,823 891,535 897,267 974,382 847,139 4.44%
-
Net Worth 508,243 513,953 485,401 468,269 485,401 473,979 473,979 4.74%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 222,713 194,160 194,160 194,160 219,858 185,594 185,594 12.88%
Div Payout % 117.26% 88.53% 92.10% 95.08% 111.76% 99.96% 84.04% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 508,243 513,953 485,401 468,269 485,401 473,979 473,979 4.74%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 17.29% 18.72% 18.23% 18.64% 17.98% 16.01% 20.68% -
ROE 37.37% 42.67% 43.43% 43.61% 40.53% 39.17% 46.59% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 382.96 410.25 405.09 383.76 383.14 406.28 374.04 1.57%
EPS 66.20 76.80 73.80 71.50 68.90 65.00 77.30 -9.79%
DPS 78.00 68.00 68.00 68.00 77.00 65.00 65.00 12.88%
NAPS 1.78 1.80 1.70 1.64 1.70 1.66 1.66 4.74%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 382.96 410.25 405.09 383.76 383.14 406.28 374.04 1.57%
EPS 66.20 76.80 73.80 71.50 68.90 65.00 77.30 -9.79%
DPS 78.00 68.00 68.00 68.00 77.00 65.00 65.00 12.88%
NAPS 1.78 1.80 1.70 1.64 1.70 1.66 1.66 4.74%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 64.12 64.20 59.60 62.16 62.00 60.40 56.00 -
P/RPS 16.74 15.65 14.71 16.20 16.18 14.87 14.97 7.71%
P/EPS 96.39 83.58 80.72 86.92 89.99 92.88 72.40 20.95%
EY 1.04 1.20 1.24 1.15 1.11 1.08 1.38 -17.14%
DY 1.22 1.06 1.14 1.09 1.24 1.08 1.16 3.40%
P/NAPS 36.02 35.67 35.06 37.90 36.47 36.39 33.73 4.46%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 17/10/13 25/07/13 23/04/13 26/02/13 23/10/12 19/07/12 -
Price 60.00 63.00 60.24 62.46 58.30 65.00 56.72 -
P/RPS 15.67 15.36 14.87 16.28 15.22 16.00 15.16 2.22%
P/EPS 90.20 82.02 81.59 87.34 84.62 99.96 73.33 14.75%
EY 1.11 1.22 1.23 1.15 1.18 1.00 1.36 -12.63%
DY 1.30 1.08 1.13 1.09 1.32 1.00 1.15 8.49%
P/NAPS 33.71 35.00 35.44 38.09 34.29 39.16 34.17 -0.89%

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