[BAT] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -23.86%
YoY- -7.6%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 662,447 584,344 640,805 620,958 770,623 735,528 679,146 -1.64%
PBT 134,136 108,821 102,708 116,589 158,952 188,634 148,797 -6.66%
Tax -36,433 -25,690 -26,443 -27,989 -42,586 -42,828 -38,664 -3.87%
NP 97,703 83,131 76,265 88,600 116,366 145,806 110,133 -7.65%
-
NP to SH 93,864 84,800 77,232 88,600 116,366 145,806 113,724 -11.97%
-
Tax Rate 27.16% 23.61% 25.75% 24.01% 26.79% 22.70% 25.98% -
Total Cost 564,744 501,213 564,540 532,358 654,257 589,722 569,013 -0.49%
-
Net Worth 388,320 376,899 368,333 374,044 422,584 419,729 374,044 2.52%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 94,224 82,803 74,237 85,659 134,199 114,212 99,935 -3.83%
Div Payout % 100.38% 97.65% 96.12% 96.68% 115.33% 78.33% 87.88% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 388,320 376,899 368,333 374,044 422,584 419,729 374,044 2.52%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 14.75% 14.23% 11.90% 14.27% 15.10% 19.82% 16.22% -
ROE 24.17% 22.50% 20.97% 23.69% 27.54% 34.74% 30.40% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 232.01 204.65 224.43 217.48 269.89 257.60 237.85 -1.63%
EPS 34.20 29.10 26.70 31.00 40.80 51.10 38.60 -7.73%
DPS 33.00 29.00 26.00 30.00 47.00 40.00 35.00 -3.83%
NAPS 1.36 1.32 1.29 1.31 1.48 1.47 1.31 2.52%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 232.01 204.65 224.43 217.48 269.89 257.60 237.85 -1.63%
EPS 34.20 29.10 26.70 31.00 40.80 51.10 38.60 -7.73%
DPS 33.00 29.00 26.00 30.00 47.00 40.00 35.00 -3.83%
NAPS 1.36 1.32 1.29 1.31 1.48 1.47 1.31 2.52%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 15.08 18.94 28.80 36.14 36.08 31.72 34.78 -
P/RPS 6.50 9.25 12.83 16.62 13.37 12.31 14.62 -41.66%
P/EPS 45.87 63.77 106.47 116.47 88.53 62.12 87.32 -34.81%
EY 2.18 1.57 0.94 0.86 1.13 1.61 1.15 52.99%
DY 2.19 1.53 0.90 0.83 1.30 1.26 1.01 67.28%
P/NAPS 11.09 14.35 22.33 27.59 24.38 21.58 26.55 -44.03%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 31/10/19 25/07/19 28/05/19 21/02/19 19/10/18 20/07/18 -
Price 12.70 18.82 29.60 33.44 37.30 32.02 33.68 -
P/RPS 5.47 9.20 13.19 15.38 13.82 12.43 14.16 -46.86%
P/EPS 38.63 63.37 109.43 107.77 91.52 62.70 84.56 -40.59%
EY 2.59 1.58 0.91 0.93 1.09 1.59 1.18 68.65%
DY 2.60 1.54 0.88 0.90 1.26 1.25 1.04 83.89%
P/NAPS 9.34 14.26 22.95 25.53 25.20 21.78 25.71 -48.99%

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