[BAT] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -45.92%
YoY- -42.7%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 660,229 627,518 546,588 481,146 662,447 584,344 640,805 2.00%
PBT 100,415 83,834 78,097 66,939 134,136 108,821 102,708 -1.48%
Tax -27,695 -20,092 -23,486 -16,173 -36,433 -25,690 -26,443 3.11%
NP 72,720 63,742 54,611 50,766 97,703 83,131 76,265 -3.10%
-
NP to SH 72,720 63,742 54,611 50,766 93,864 84,800 77,232 -3.91%
-
Tax Rate 27.58% 23.97% 30.07% 24.16% 27.16% 23.61% 25.75% -
Total Cost 587,509 563,776 491,977 430,380 564,744 501,213 564,540 2.68%
-
Net Worth 374,044 362,623 354,057 351,201 388,320 376,899 368,333 1.02%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 77,093 59,961 51,395 48,540 94,224 82,803 74,237 2.53%
Div Payout % 106.01% 94.07% 94.11% 95.62% 100.38% 97.65% 96.12% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 374,044 362,623 354,057 351,201 388,320 376,899 368,333 1.02%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 11.01% 10.16% 9.99% 10.55% 14.75% 14.23% 11.90% -
ROE 19.44% 17.58% 15.42% 14.45% 24.17% 22.50% 20.97% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 231.23 219.77 191.43 168.51 232.01 204.65 224.43 2.00%
EPS 25.50 22.30 19.10 17.80 34.20 29.10 26.70 -3.00%
DPS 27.00 21.00 18.00 17.00 33.00 29.00 26.00 2.53%
NAPS 1.31 1.27 1.24 1.23 1.36 1.32 1.29 1.02%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 231.23 219.77 191.43 168.51 232.01 204.65 224.43 2.00%
EPS 25.50 22.30 19.10 17.80 34.20 29.10 26.70 -3.00%
DPS 27.00 21.00 18.00 17.00 33.00 29.00 26.00 2.53%
NAPS 1.31 1.27 1.24 1.23 1.36 1.32 1.29 1.02%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 14.08 10.02 10.78 10.30 15.08 18.94 28.80 -
P/RPS 6.09 4.56 5.63 6.11 6.50 9.25 12.83 -39.01%
P/EPS 55.28 44.88 56.36 57.93 45.87 63.77 106.47 -35.27%
EY 1.81 2.23 1.77 1.73 2.18 1.57 0.94 54.46%
DY 1.92 2.10 1.67 1.65 2.19 1.53 0.90 65.33%
P/NAPS 10.75 7.89 8.69 8.37 11.09 14.35 22.33 -38.43%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 10/02/21 28/10/20 23/07/20 21/05/20 20/02/20 31/10/19 25/07/19 -
Price 13.16 9.95 10.38 13.30 12.70 18.82 29.60 -
P/RPS 5.69 4.53 5.42 7.89 5.47 9.20 13.19 -42.76%
P/EPS 51.67 44.57 54.27 74.80 38.63 63.37 109.43 -39.22%
EY 1.94 2.24 1.84 1.34 2.59 1.58 0.91 65.26%
DY 2.05 2.11 1.73 1.28 2.60 1.54 0.88 75.28%
P/NAPS 10.05 7.83 8.37 10.81 9.34 14.26 22.95 -42.18%

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