[BAT] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

22-Jul-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 5.04%

YoY- 14.09%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Annualized Quarter Result
Revenue	3,089,628	3,967,174	4,723,748	4,760,950	4,504,770	4,221,498	4,070,910	-4.48%
YoY %	-22.12%	-16.02%	-0.78%	5.69%	6.71%	3.70%	-	-
Horiz. %	75.90%	97.45%	116.04%	116.95%	110.66%	103.70%	100.00%	-
PBT	700,720	695,302	1,223,124	1,263,206	1,111,466	1,116,566	976,250	-5.37%
YoY %	0.78%	-43.15%	-3.17%	13.65%	-0.46%	14.37%	-	-
Horiz. %	71.78%	71.22%	125.29%	129.39%	113.85%	114.37%	100.00%	-
Tax	-168,514	-248,504	-305,840	-316,226	-281,412	-285,850	-250,856	-6.41%
YoY %	32.19%	18.75%	3.28%	-12.37%	1.55%	-13.95%	-	-
Horiz. %	67.18%	99.06%	121.92%	126.06%	112.18%	113.95%	100.00%	-
NP	532,206	446,798	917,284	946,980	830,054	830,716	725,394	-5.02%
YoY %	19.12%	-51.29%	-3.14%	14.09%	-0.08%	14.52%	-	-
Horiz. %	73.37%	61.59%	126.45%	130.55%	114.43%	114.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	516,622	440,656	917,284	946,980	830,054	830,716	725,394	-5.49%
YoY %	17.24%	-51.96%	-3.14%	14.09%	-0.08%	14.52%	-	-
Horiz. %	71.22%	60.75%	126.45%	130.55%	114.43%	114.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.05%	35.74%	25.00%	25.03%	25.32%	25.60%	25.70%	-
YoY %	-32.71%	42.96%	-0.12%	-1.15%	-1.09%	-0.39%	-	-
Horiz. %	93.58%	139.07%	97.28%	97.39%	98.52%	99.61%	100.00%	-
Total Cost	2,557,422	3,520,376	3,806,464	3,813,970	3,674,716	3,390,782	3,345,516	-4.37%
YoY %	-27.35%	-7.52%	-0.20%	3.79%	8.37%	1.35%	-	-
Horiz. %	76.44%	105.23%	113.78%	114.00%	109.84%	101.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	405,452	388,320	538,405	545,362	485,401	473,879	502,635	-3.51%
YoY %	4.41%	-27.88%	-1.28%	12.35%	2.43%	-5.72%	-	-
Horiz. %	80.67%	77.26%	107.12%	108.50%	96.57%	94.28%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	473,979	571,060	888,796	8,737	7,766	742,220	856,764	-9.38%
YoY %	-17.00%	-35.75%	10,072.78%	12.50%	-98.95%	-13.37%	-	-
Horiz. %	55.32%	66.65%	103.74%	1.02%	0.91%	86.63%	100.00%	-
Div Payout %	91.75%	129.59%	96.89%	0.92%	0.94%	89.35%	118.11%	-
YoY %	-29.20%	33.75%	10,431.52%	-2.13%	-98.95%	-24.35%	-	-
Horiz. %	77.68%	109.72%	82.03%	0.78%	0.80%	75.65%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	405,452	388,320	538,405	545,362	485,401	473,879	502,635	-3.51%
YoY %	4.41%	-27.88%	-1.28%	12.35%	2.43%	-5.72%	-	-
Horiz. %	80.67%	77.26%	107.12%	108.50%	96.57%	94.28%	100.00%	-
NOSH	285,530	285,530	284,870	285,530	285,530	285,469	285,588	-0.00%
YoY %	0.00%	0.23%	-0.23%	0.00%	0.02%	-0.04%	-	-
Horiz. %	99.98%	99.98%	99.75%	99.98%	99.98%	99.96%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	17.23%	11.26%	19.42%	19.89%	18.43%	19.68%	17.82%	-
YoY %	53.02%	-42.02%	-2.36%	7.92%	-6.35%	10.44%	-	-
Horiz. %	96.69%	63.19%	108.98%	111.62%	103.42%	110.44%	100.00%	-
ROE	127.42%	113.48%	170.37%	173.64%	171.00%	175.30%	144.32%	-
YoY %	12.28%	-33.39%	-1.88%	1.54%	-2.45%	21.47%	-	-
Horiz. %	88.29%	78.63%	118.05%	120.32%	118.49%	121.47%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	1,082.07	1,389.41	1,658.21	1,667.41	1,577.69	1,478.79	1,425.45	-4.48%
YoY %	-22.12%	-16.21%	-0.55%	5.69%	6.69%	3.74%	-	-
Horiz. %	75.91%	97.47%	116.33%	116.97%	110.68%	103.74%	100.00%	-
EPS	186.40	156.40	322.00	331.60	290.80	291.00	254.00	-5.02%
YoY %	19.18%	-51.43%	-2.90%	14.03%	-0.07%	14.57%	-	-
Horiz. %	73.39%	61.57%	126.77%	130.55%	114.49%	114.57%	100.00%	-
DPS	166.00	200.00	312.00	3.06	2.72	260.00	300.00	-9.38%
YoY %	-17.00%	-35.90%	10,096.08%	12.50%	-98.95%	-13.33%	-	-
Horiz. %	55.33%	66.67%	104.00%	1.02%	0.91%	86.67%	100.00%	-
NAPS	1.42	1.36	1.89	1.91	1.70	1.66	1.76	-3.51%
YoY %	4.41%	-28.04%	-1.05%	12.35%	2.41%	-5.68%	-	-
Horiz. %	80.68%	77.27%	107.39%	108.52%	96.59%	94.32%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	1,082.07	1,389.41	1,654.38	1,667.41	1,577.69	1,478.48	1,425.74	-4.48%
YoY %	-22.12%	-16.02%	-0.78%	5.69%	6.71%	3.70%	-	-
Horiz. %	75.90%	97.45%	116.04%	116.95%	110.66%	103.70%	100.00%	-
EPS	186.40	156.40	321.26	331.60	290.80	290.94	254.05	-5.02%
YoY %	19.18%	-51.32%	-3.12%	14.03%	-0.05%	14.52%	-	-
Horiz. %	73.37%	61.56%	126.46%	130.53%	114.47%	114.52%	100.00%	-
DPS	166.00	200.00	311.28	3.06	2.72	259.94	300.06	-9.38%
YoY %	-17.00%	-35.75%	10,072.55%	12.50%	-98.95%	-13.37%	-	-
Horiz. %	55.32%	66.65%	103.74%	1.02%	0.91%	86.63%	100.00%	-
NAPS	1.42	1.36	1.8856	1.91	1.70	1.6596	1.7604	-3.51%
YoY %	4.41%	-27.87%	-1.28%	12.35%	2.43%	-5.73%	-	-
Horiz. %	80.66%	77.26%	107.11%	108.50%	96.57%	94.27%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	43.42	52.70	62.00	65.54	59.60	56.00	46.70	-
P/RPS	4.01	3.79	3.74	3.93	3.78	3.79	3.28	3.40%
YoY %	5.80%	1.34%	-4.83%	3.97%	-0.26%	15.55%	-	-
Horiz. %	122.26%	115.55%	114.02%	119.82%	115.24%	115.55%	100.00%	-
P/EPS	24.00	34.15	19.25	19.76	20.50	19.24	18.39	4.53%
YoY %	-29.72%	77.40%	-2.58%	-3.61%	6.55%	4.62%	-	-
Horiz. %	130.51%	185.70%	104.68%	107.45%	111.47%	104.62%	100.00%	-
EY	4.17	2.93	5.19	5.06	4.88	5.20	5.44	-4.33%
YoY %	42.32%	-43.55%	2.57%	3.69%	-6.15%	-4.41%	-	-
Horiz. %	76.65%	53.86%	95.40%	93.01%	89.71%	95.59%	100.00%	-
DY	3.82	3.80	5.03	0.05	0.05	4.64	6.42	-8.28%
YoY %	0.53%	-24.45%	9,960.00%	0.00%	-98.92%	-27.73%	-	-
Horiz. %	59.50%	59.19%	78.35%	0.78%	0.78%	72.27%	100.00%	-
P/NAPS	30.58	38.75	32.80	34.31	35.06	33.73	26.53	2.39%
YoY %	-21.08%	18.14%	-4.40%	-2.14%	3.94%	27.14%	-	-
Horiz. %	115.27%	146.06%	123.63%	129.33%	132.15%	127.14%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	20/07/17	26/07/16	28/07/15	22/07/14	25/07/13	19/07/12	21/07/11	-
Price	43.88	56.00	65.60	68.00	60.24	56.72	46.20	-
P/RPS	4.06	4.03	3.96	4.08	3.82	3.84	3.24	3.82%
YoY %	0.74%	1.77%	-2.94%	6.81%	-0.52%	18.52%	-	-
Horiz. %	125.31%	124.38%	122.22%	125.93%	117.90%	118.52%	100.00%	-
P/EPS	24.25	36.29	20.37	20.50	20.72	19.49	18.19	4.90%
YoY %	-33.18%	78.15%	-0.63%	-1.06%	6.31%	7.15%	-	-
Horiz. %	133.32%	199.51%	111.98%	112.70%	113.91%	107.15%	100.00%	-
EY	4.12	2.76	4.91	4.88	4.83	5.13	5.50	-4.69%
YoY %	49.28%	-43.79%	0.61%	1.04%	-5.85%	-6.73%	-	-
Horiz. %	74.91%	50.18%	89.27%	88.73%	87.82%	93.27%	100.00%	-
DY	3.78	3.57	4.76	0.04	0.05	4.58	6.49	-8.60%
YoY %	5.88%	-25.00%	11,800.00%	-20.00%	-98.91%	-29.43%	-	-
Horiz. %	58.24%	55.01%	73.34%	0.62%	0.77%	70.57%	100.00%	-
P/NAPS	30.90	41.18	34.71	35.60	35.44	34.17	26.25	2.75%
YoY %	-24.96%	18.64%	-2.50%	0.45%	3.72%	30.17%	-	-
Horiz. %	117.71%	156.88%	132.23%	135.62%	135.01%	130.17%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos