[BAT] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

23-Oct-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 3.62%

YoY- -7.27%

Quarter Report

BATM - Q3 2017 financial results.pdf

Latest QR

Upcoming QR

BAT's Result

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annualized Quarter Result
Revenue	2,207,002	2,461,476	2,736,430	3,069,461	3,887,705	4,698,073	4,787,180	-12.09%
YoY %	-10.34%	-10.05%	-10.85%	-21.05%	-17.25%	-1.86%	-	-
Horiz. %	46.10%	51.42%	57.16%	64.12%	81.21%	98.14%	100.00%	-
PBT	305,160	437,490	618,742	716,308	789,289	1,277,920	1,270,472	-21.14%
YoY %	-30.25%	-29.29%	-13.62%	-9.25%	-38.24%	0.59%	-	-
Horiz. %	24.02%	34.44%	48.70%	56.38%	62.13%	100.59%	100.00%	-
Tax	-79,668	-106,829	-149,189	-167,512	-213,345	-323,876	-317,684	-20.57%
YoY %	25.42%	28.39%	10.94%	21.48%	34.13%	-1.95%	-	-
Horiz. %	25.08%	33.63%	46.96%	52.73%	67.16%	101.95%	100.00%	-
NP	225,492	330,661	469,553	548,796	575,944	954,044	952,788	-21.33%
YoY %	-31.81%	-29.58%	-14.44%	-4.71%	-39.63%	0.13%	-	-
Horiz. %	23.67%	34.70%	49.28%	57.60%	60.45%	100.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	225,492	333,266	469,553	535,320	577,268	954,044	952,788	-21.33%
YoY %	-32.34%	-29.02%	-12.29%	-7.27%	-39.49%	0.13%	-	-
Horiz. %	23.67%	34.98%	49.28%	56.18%	60.59%	100.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.11%	24.42%	24.11%	23.39%	27.03%	25.34%	25.01%	-
YoY %	6.92%	1.29%	3.08%	-13.47%	6.67%	1.32%	-	-
Horiz. %	104.40%	97.64%	96.40%	93.52%	108.08%	101.32%	100.00%	-
Total Cost	1,981,510	2,130,814	2,266,877	2,520,665	3,311,761	3,744,029	3,834,392	-10.40%
YoY %	-7.01%	-6.00%	-10.07%	-23.89%	-11.55%	-2.36%	-	-
Horiz. %	51.68%	55.57%	59.12%	65.74%	86.37%	97.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	362,623	376,899	419,729	425,439	471,124	573,915	562,494	-7.04%
YoY %	-3.79%	-10.20%	-1.34%	-9.70%	-17.91%	2.03%	-	-
Horiz. %	64.47%	67.00%	74.62%	75.63%	83.76%	102.03%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	213,195	323,600	411,163	479,690	590,095	890,853	879,432	-21.01%
YoY %	-34.12%	-21.30%	-14.29%	-18.71%	-33.76%	1.30%	-	-
Horiz. %	24.24%	36.80%	46.75%	54.55%	67.10%	101.30%	100.00%	-
Div Payout %	94.55%	97.10%	87.56%	89.61%	102.22%	93.38%	92.30%	-
YoY %	-2.63%	10.90%	-2.29%	-12.34%	9.47%	1.17%	-	-
Horiz. %	102.44%	105.20%	94.86%	97.09%	110.75%	101.17%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	362,623	376,899	419,729	425,439	471,124	573,915	562,494	-7.04%
YoY %	-3.79%	-10.20%	-1.34%	-9.70%	-17.91%	2.03%	-	-
Horiz. %	64.47%	67.00%	74.62%	75.63%	83.76%	102.03%	100.00%	-
NOSH	285,530	285,530	285,530	285,530	285,530	285,530	285,530	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	10.22%	13.43%	17.16%	17.88%	14.81%	20.31%	19.90%	-
YoY %	-23.90%	-21.74%	-4.03%	20.73%	-27.08%	2.06%	-	-
Horiz. %	51.36%	67.49%	86.23%	89.85%	74.42%	102.06%	100.00%	-
ROE	62.18%	88.42%	111.87%	125.83%	122.53%	166.23%	169.39%	-
YoY %	-29.68%	-20.96%	-11.09%	2.69%	-26.29%	-1.87%	-	-
Horiz. %	36.71%	52.20%	66.04%	74.28%	72.34%	98.13%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	772.95	862.07	958.37	1,075.00	1,361.58	1,645.39	1,676.59	-12.09%
YoY %	-10.34%	-10.05%	-10.85%	-21.05%	-17.25%	-1.86%	-	-
Horiz. %	46.10%	51.42%	57.16%	64.12%	81.21%	98.14%	100.00%	-
EPS	78.93	115.87	164.40	192.27	201.73	334.13	333.73	-21.34%
YoY %	-31.88%	-29.52%	-14.50%	-4.69%	-39.63%	0.12%	-	-
Horiz. %	23.65%	34.72%	49.26%	57.61%	60.45%	100.12%	100.00%	-
DPS	74.67	113.33	144.00	168.00	206.67	312.00	308.00	-21.01%
YoY %	-34.11%	-21.30%	-14.29%	-18.71%	-33.76%	1.30%	-	-
Horiz. %	24.24%	36.80%	46.75%	54.55%	67.10%	101.30%	100.00%	-
NAPS	1.27	1.32	1.47	1.49	1.65	2.01	1.97	-7.04%
YoY %	-3.79%	-10.20%	-1.34%	-9.70%	-17.91%	2.03%	-	-
Horiz. %	64.47%	67.01%	74.62%	75.63%	83.76%	102.03%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	772.95	862.07	958.37	1,075.00	1,361.58	1,645.39	1,676.59	-12.09%
YoY %	-10.34%	-10.05%	-10.85%	-21.05%	-17.25%	-1.86%	-	-
Horiz. %	46.10%	51.42%	57.16%	64.12%	81.21%	98.14%	100.00%	-
EPS	78.93	115.87	164.40	192.27	201.73	334.13	333.73	-21.34%
YoY %	-31.88%	-29.52%	-14.50%	-4.69%	-39.63%	0.12%	-	-
Horiz. %	23.65%	34.72%	49.26%	57.61%	60.45%	100.12%	100.00%	-
DPS	74.67	113.33	144.00	168.00	206.67	312.00	308.00	-21.01%
YoY %	-34.11%	-21.30%	-14.29%	-18.71%	-33.76%	1.30%	-	-
Horiz. %	24.24%	36.80%	46.75%	54.55%	67.10%	101.30%	100.00%	-
NAPS	1.27	1.32	1.47	1.49	1.65	2.01	1.97	-7.04%
YoY %	-3.79%	-10.20%	-1.34%	-9.70%	-17.91%	2.03%	-	-
Horiz. %	64.47%	67.01%	74.62%	75.63%	83.76%	102.03%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	10.02	18.94	31.72	43.74	49.14	60.32	70.50	-
P/RPS	1.30	2.20	3.31	4.07	3.61	3.67	4.20	-17.73%
YoY %	-40.91%	-33.53%	-18.67%	12.74%	-1.63%	-12.62%	-	-
Horiz. %	30.95%	52.38%	78.81%	96.90%	85.95%	87.38%	100.00%	-
P/EPS	12.69	16.23	19.29	23.33	24.31	18.05	21.13	-8.13%
YoY %	-21.81%	-15.86%	-17.32%	-4.03%	34.68%	-14.58%	-	-
Horiz. %	60.06%	76.81%	91.29%	110.41%	115.05%	85.42%	100.00%	-
EY	7.88	6.16	5.18	4.29	4.11	5.54	4.73	8.87%
YoY %	27.92%	18.92%	20.75%	4.38%	-25.81%	17.12%	-	-
Horiz. %	166.60%	130.23%	109.51%	90.70%	86.89%	117.12%	100.00%	-
DY	7.45	5.98	4.54	3.84	4.21	5.17	4.37	9.28%
YoY %	24.58%	31.72%	18.23%	-8.79%	-18.57%	18.31%	-	-
Horiz. %	170.48%	136.84%	103.89%	87.87%	96.34%	118.31%	100.00%	-
P/NAPS	7.89	14.35	21.58	29.36	29.78	30.01	35.79	-22.25%
YoY %	-45.02%	-33.50%	-26.50%	-1.41%	-0.77%	-16.15%	-	-
Horiz. %	22.05%	40.09%	60.30%	82.03%	83.21%	83.85%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	28/10/20	31/10/19	19/10/18	23/10/17	24/10/16	27/10/15	16/10/14	-
Price	9.95	18.82	32.02	42.60	50.24	64.20	66.72	-
P/RPS	1.29	2.18	3.34	3.96	3.69	3.90	3.98	-17.10%
YoY %	-40.83%	-34.73%	-15.66%	7.32%	-5.38%	-2.01%	-	-
Horiz. %	32.41%	54.77%	83.92%	99.50%	92.71%	97.99%	100.00%	-
P/EPS	12.60	16.12	19.47	22.72	24.85	19.21	19.99	-7.39%
YoY %	-21.84%	-17.21%	-14.30%	-8.57%	29.36%	-3.90%	-	-
Horiz. %	63.03%	80.64%	97.40%	113.66%	124.31%	96.10%	100.00%	-
EY	7.94	6.20	5.14	4.40	4.02	5.20	5.00	8.00%
YoY %	28.06%	20.62%	16.82%	9.45%	-22.69%	4.00%	-	-
Horiz. %	158.80%	124.00%	102.80%	88.00%	80.40%	104.00%	100.00%	-
DY	7.50	6.02	4.50	3.94	4.11	4.86	4.62	8.40%
YoY %	24.58%	33.78%	14.21%	-4.14%	-15.43%	5.19%	-	-
Horiz. %	162.34%	130.30%	97.40%	85.28%	88.96%	105.19%	100.00%	-
P/NAPS	7.83	14.26	21.78	28.59	30.45	31.94	33.87	-21.64%
YoY %	-45.09%	-34.53%	-23.82%	-6.11%	-4.66%	-5.70%	-	-
Horiz. %	23.12%	42.10%	64.30%	84.41%	89.90%	94.30%	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