[BAT] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -1.24%
YoY- 3.26%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 4,575,793 4,517,222 4,517,751 4,506,422 4,417,763 4,364,786 4,258,069 4.91%
PBT 1,132,588 1,105,399 1,097,218 1,051,833 1,066,817 1,054,382 1,037,094 6.05%
Tax -287,958 -281,959 -266,149 -254,418 -259,377 -256,637 -255,416 8.33%
NP 844,630 823,440 831,069 797,415 807,440 797,745 781,678 5.30%
-
NP to SH 845,475 824,285 831,069 797,415 807,440 797,745 781,678 5.37%
-
Tax Rate 25.42% 25.51% 24.26% 24.19% 24.31% 24.34% 24.63% -
Total Cost 3,731,163 3,693,782 3,686,682 3,709,007 3,610,323 3,567,041 3,476,391 4.83%
-
Net Worth 511,098 508,243 513,953 485,401 468,269 485,401 473,979 5.15%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 825,181 805,194 802,339 793,773 785,207 776,701 745,197 7.03%
Div Payout % 97.60% 97.68% 96.54% 99.54% 97.25% 97.36% 95.33% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 511,098 508,243 513,953 485,401 468,269 485,401 473,979 5.15%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 18.46% 18.23% 18.40% 17.70% 18.28% 18.28% 18.36% -
ROE 165.42% 162.18% 161.70% 164.28% 172.43% 164.35% 164.92% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1,602.56 1,582.05 1,582.23 1,578.27 1,547.22 1,528.66 1,491.29 4.91%
EPS 296.11 288.69 291.06 279.28 282.79 279.39 273.76 5.37%
DPS 289.00 282.00 281.00 278.00 275.00 272.00 261.00 7.03%
NAPS 1.79 1.78 1.80 1.70 1.64 1.70 1.66 5.15%
Adjusted Per Share Value based on latest NOSH - 285,530
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1,602.56 1,582.05 1,582.23 1,578.27 1,547.22 1,528.66 1,491.29 4.91%
EPS 296.11 288.69 291.06 279.28 282.79 279.39 273.76 5.37%
DPS 289.00 282.00 281.00 278.00 275.00 272.00 261.00 7.03%
NAPS 1.79 1.78 1.80 1.70 1.64 1.70 1.66 5.15%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 59.12 64.12 64.20 59.60 62.16 62.00 60.40 -
P/RPS 3.69 4.05 4.06 3.78 4.02 4.06 4.05 -6.02%
P/EPS 19.97 22.21 22.06 21.34 21.98 22.19 22.06 -6.42%
EY 5.01 4.50 4.53 4.69 4.55 4.51 4.53 6.95%
DY 4.89 4.40 4.38 4.66 4.42 4.39 4.32 8.62%
P/NAPS 33.03 36.02 35.67 35.06 37.90 36.47 36.39 -6.25%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 24/04/14 19/02/14 17/10/13 25/07/13 23/04/13 26/02/13 23/10/12 -
Price 61.60 60.00 63.00 60.24 62.46 58.30 65.00 -
P/RPS 3.84 3.79 3.98 3.82 4.04 3.81 4.36 -8.12%
P/EPS 20.80 20.78 21.64 21.57 22.09 20.87 23.74 -8.44%
EY 4.81 4.81 4.62 4.64 4.53 4.79 4.21 9.29%
DY 4.69 4.70 4.46 4.61 4.40 4.67 4.02 10.83%
P/NAPS 34.41 33.71 35.00 35.44 38.09 34.29 39.16 -8.26%

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