[BAT] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
24-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 18.67%
YoY- 10.38%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,205,606 1,209,910 1,226,165 1,154,310 1,093,453 1,171,384 1,156,646 2.79%
PBT 265,943 321,251 330,417 301,186 254,301 295,365 281,736 -3.76%
Tax -78,503 -80,150 -82,321 -75,792 -65,215 -76,038 -70,913 6.99%
NP 187,440 241,101 248,096 225,394 189,086 219,327 210,823 -7.51%
-
NP to SH 185,525 241,101 248,096 225,394 189,931 219,327 210,823 -8.14%
-
Tax Rate 29.52% 24.95% 24.91% 25.16% 25.64% 25.74% 25.17% -
Total Cost 1,018,166 968,809 978,069 928,916 904,367 952,057 945,823 5.02%
-
Net Worth 525,375 562,494 545,362 511,098 508,243 513,953 485,401 5.40%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 222,713 222,713 222,713 214,147 222,713 194,160 194,160 9.55%
Div Payout % 120.04% 92.37% 89.77% 95.01% 117.26% 88.53% 92.10% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 525,375 562,494 545,362 511,098 508,243 513,953 485,401 5.40%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 15.55% 19.93% 20.23% 19.53% 17.29% 18.72% 18.23% -
ROE 35.31% 42.86% 45.49% 44.10% 37.37% 42.67% 43.43% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 422.23 423.74 429.43 404.27 382.96 410.25 405.09 2.79%
EPS 65.60 84.40 86.90 78.90 66.20 76.80 73.80 -7.53%
DPS 78.00 78.00 78.00 75.00 78.00 68.00 68.00 9.55%
NAPS 1.84 1.97 1.91 1.79 1.78 1.80 1.70 5.40%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 422.23 423.74 429.43 404.27 382.96 410.25 405.09 2.79%
EPS 65.60 84.40 86.90 78.90 66.20 76.80 73.80 -7.53%
DPS 78.00 78.00 78.00 75.00 78.00 68.00 68.00 9.55%
NAPS 1.84 1.97 1.91 1.79 1.78 1.80 1.70 5.40%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 65.10 70.50 65.54 59.12 64.12 64.20 59.60 -
P/RPS 15.42 16.64 15.26 14.62 16.74 15.65 14.71 3.18%
P/EPS 100.19 83.49 75.43 74.89 96.39 83.58 80.72 15.44%
EY 1.00 1.20 1.33 1.34 1.04 1.20 1.24 -13.32%
DY 1.20 1.11 1.19 1.27 1.22 1.06 1.14 3.46%
P/NAPS 35.38 35.79 34.31 33.03 36.02 35.67 35.06 0.60%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 16/10/14 22/07/14 24/04/14 19/02/14 17/10/13 25/07/13 -
Price 70.60 66.72 68.00 61.60 60.00 63.00 60.24 -
P/RPS 16.72 15.75 15.83 15.24 15.67 15.36 14.87 8.10%
P/EPS 108.66 79.01 78.26 78.04 90.20 82.02 81.59 20.98%
EY 0.92 1.27 1.28 1.28 1.11 1.22 1.23 -17.55%
DY 1.10 1.17 1.15 1.22 1.30 1.08 1.13 -1.77%
P/NAPS 38.37 33.87 35.60 34.41 33.71 35.00 35.44 5.42%

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