[BAT] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 22.62%
YoY- -16.06%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 770,623 735,528 679,146 637,649 700,163 757,282 774,090 -0.29%
PBT 158,952 188,634 148,797 126,626 101,995 186,871 193,976 -12.40%
Tax -42,586 -42,828 -38,664 -30,400 -20,956 -41,377 -46,666 -5.90%
NP 116,366 145,806 110,133 96,226 81,039 145,494 147,310 -14.50%
-
NP to SH 116,366 145,806 113,724 95,884 78,198 143,179 144,078 -13.23%
-
Tax Rate 26.79% 22.70% 25.98% 24.01% 20.55% 22.14% 24.06% -
Total Cost 654,257 589,722 569,013 541,423 619,124 611,788 626,780 2.89%
-
Net Worth 422,584 419,729 374,044 354,057 382,610 425,439 405,452 2.78%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 134,199 114,212 99,935 94,224 122,777 122,777 122,777 6.09%
Div Payout % 115.33% 78.33% 87.88% 98.27% 157.01% 85.75% 85.22% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 422,584 419,729 374,044 354,057 382,610 425,439 405,452 2.78%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 15.10% 19.82% 16.22% 15.09% 11.57% 19.21% 19.03% -
ROE 27.54% 34.74% 30.40% 27.08% 20.44% 33.65% 35.54% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 269.89 257.60 237.85 223.32 245.22 265.22 271.11 -0.29%
EPS 40.80 51.10 38.60 33.70 28.40 51.00 51.60 -14.45%
DPS 47.00 40.00 35.00 33.00 43.00 43.00 43.00 6.09%
NAPS 1.48 1.47 1.31 1.24 1.34 1.49 1.42 2.78%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 269.89 257.60 237.85 223.32 245.22 265.22 271.11 -0.29%
EPS 40.80 51.10 38.60 33.70 28.40 51.00 51.60 -14.45%
DPS 47.00 40.00 35.00 33.00 43.00 43.00 43.00 6.09%
NAPS 1.48 1.47 1.31 1.24 1.34 1.49 1.42 2.78%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 36.08 31.72 34.78 26.42 40.00 43.74 43.42 -
P/RPS 13.37 12.31 14.62 11.83 16.31 16.49 16.02 -11.32%
P/EPS 88.53 62.12 87.32 78.68 146.05 87.23 86.05 1.90%
EY 1.13 1.61 1.15 1.27 0.68 1.15 1.16 -1.72%
DY 1.30 1.26 1.01 1.25 1.08 0.98 0.99 19.85%
P/NAPS 24.38 21.58 26.55 21.31 29.85 29.36 30.58 -13.98%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 19/10/18 20/07/18 21/05/18 13/02/18 23/10/17 20/07/17 -
Price 37.30 32.02 33.68 33.40 32.88 42.60 43.88 -
P/RPS 13.82 12.43 14.16 14.96 13.41 16.06 16.19 -9.98%
P/EPS 91.52 62.70 84.56 99.46 120.06 84.95 86.96 3.45%
EY 1.09 1.59 1.18 1.01 0.83 1.18 1.15 -3.49%
DY 1.26 1.25 1.04 0.99 1.31 1.01 0.98 18.18%
P/NAPS 25.20 21.78 25.71 26.94 24.54 28.59 30.90 -12.67%

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