[BAT] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
08-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 17.79%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 2,310,999 2,596,574 2,637,255 2,315,481 2,508,554 2,822,946 3,002,259 -4.26%
PBT 256,339 385,412 394,117 329,285 462,254 623,009 639,225 -14.12%
Tax -61,591 -122,893 -109,256 -87,446 -116,555 -154,478 -146,590 -13.45%
NP 194,748 262,519 284,861 241,839 345,699 468,531 492,635 -14.32%
-
NP to SH 194,748 262,519 284,861 241,839 343,814 468,531 479,688 -13.94%
-
Tax Rate 24.03% 31.89% 27.72% 26.56% 25.21% 24.80% 22.93% -
Total Cost 2,116,251 2,334,055 2,352,394 2,073,642 2,162,855 2,354,415 2,509,624 -2.80%
-
Net Worth 376,899 376,899 382,610 374,044 388,320 422,584 382,610 -0.25%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 179,883 251,266 279,819 236,989 336,925 442,571 482,545 -15.15%
Div Payout % 92.37% 95.71% 98.23% 97.99% 98.00% 94.46% 100.60% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 376,899 376,899 382,610 374,044 388,320 422,584 382,610 -0.25%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 8.43% 10.11% 10.80% 10.44% 13.78% 16.60% 16.41% -
ROE 51.67% 69.65% 74.45% 64.66% 88.54% 110.87% 125.37% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 809.37 909.39 923.64 810.94 878.56 988.67 1,051.47 -4.26%
EPS 68.20 91.90 99.80 84.70 121.10 164.10 172.50 -14.32%
DPS 63.00 88.00 98.00 83.00 118.00 155.00 169.00 -15.15%
NAPS 1.32 1.32 1.34 1.31 1.36 1.48 1.34 -0.25%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 809.37 909.39 923.64 810.94 878.56 988.67 1,051.47 -4.26%
EPS 68.20 91.90 99.80 84.70 121.10 164.10 172.50 -14.32%
DPS 63.00 88.00 98.00 83.00 118.00 155.00 169.00 -15.15%
NAPS 1.32 1.32 1.34 1.31 1.36 1.48 1.34 -0.25%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 9.29 11.22 13.98 14.08 15.08 36.08 40.00 -
P/RPS 1.15 1.23 1.51 1.74 1.72 3.65 3.80 -18.05%
P/EPS 13.62 12.20 14.01 16.62 12.52 21.99 23.81 -8.88%
EY 7.34 8.19 7.14 6.02 7.98 4.55 4.20 9.74%
DY 6.78 7.84 7.01 5.89 7.82 4.30 4.23 8.17%
P/NAPS 7.04 8.50 10.43 10.75 11.09 24.38 29.85 -21.38%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 06/02/24 08/02/23 08/02/22 10/02/21 20/02/20 21/02/19 13/02/18 -
Price 9.08 12.80 12.40 13.16 12.70 37.30 32.88 -
P/RPS 1.12 1.41 1.34 1.62 1.45 3.77 3.13 -15.73%
P/EPS 13.31 13.92 12.43 15.54 10.55 22.73 19.57 -6.21%
EY 7.51 7.18 8.05 6.44 9.48 4.40 5.11 6.62%
DY 6.94 6.88 7.90 6.31 9.29 4.16 5.14 5.12%
P/NAPS 6.88 9.70 9.25 10.05 9.34 25.20 24.54 -19.09%

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