[BAT] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

20-Apr-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -37.58%

YoY- -33.82%

Quarter Report

BATM - Q1 2017 financial results.pdf

Latest QR

Upcoming QR

BAT's Result

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Annualized Quarter Result
Revenue	1,924,584	2,483,832	2,550,596	2,993,496	4,084,048	5,096,284	4,617,240	-13.55%
YoY %	-22.52%	-2.62%	-14.80%	-26.70%	-19.86%	10.38%	-	-
Horiz. %	41.68%	53.79%	55.24%	64.83%	88.45%	110.38%	100.00%	-
PBT	267,756	466,356	506,504	625,536	924,292	1,298,724	1,204,744	-22.15%
YoY %	-42.59%	-7.93%	-19.03%	-32.32%	-28.83%	7.80%	-	-
Horiz. %	22.23%	38.71%	42.04%	51.92%	76.72%	107.80%	100.00%	-
Tax	-64,692	-111,956	-121,600	-150,364	-222,396	-325,304	-303,168	-22.67%
YoY %	42.22%	7.93%	19.13%	32.39%	31.63%	-7.30%	-	-
Horiz. %	21.34%	36.93%	40.11%	49.60%	73.36%	107.30%	100.00%	-
NP	203,064	354,400	384,904	475,172	701,896	973,420	901,576	-21.98%
YoY %	-42.70%	-7.93%	-19.00%	-32.30%	-27.89%	7.97%	-	-
Horiz. %	22.52%	39.31%	42.69%	52.70%	77.85%	107.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	203,064	354,400	383,536	456,932	690,424	966,968	901,576	-21.98%
YoY %	-42.70%	-7.60%	-16.06%	-33.82%	-28.60%	7.25%	-	-
Horiz. %	22.52%	39.31%	42.54%	50.68%	76.58%	107.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.16%	24.01%	24.01%	24.04%	24.06%	25.05%	25.16%	-
YoY %	0.62%	0.00%	-0.12%	-0.08%	-3.95%	-0.44%	-	-
Horiz. %	96.03%	95.43%	95.43%	95.55%	95.63%	99.56%	100.00%	-
Total Cost	1,721,520	2,129,432	2,165,692	2,518,324	3,382,152	4,122,864	3,715,664	-12.02%
YoY %	-19.16%	-1.67%	-14.00%	-25.54%	-17.97%	10.96%	-	-
Horiz. %	46.33%	57.31%	58.29%	67.78%	91.02%	110.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	351,201	374,044	354,057	376,899	496,822	579,625	511,350	-6.06%
YoY %	-6.11%	5.65%	-6.06%	-24.14%	-14.29%	13.35%	-	-
Horiz. %	68.68%	73.15%	69.24%	73.71%	97.16%	113.35%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	194,160	342,636	376,899	456,848	628,166	890,853	857,011	-21.90%
YoY %	-43.33%	-9.09%	-17.50%	-27.27%	-29.49%	3.95%	-	-
Horiz. %	22.66%	39.98%	43.98%	53.31%	73.30%	103.95%	100.00%	-
Div Payout %	95.62%	96.68%	98.27%	99.98%	90.98%	92.13%	95.06%	-
YoY %	-1.10%	-1.62%	-1.71%	9.89%	-1.25%	-3.08%	-	-
Horiz. %	100.59%	101.70%	103.38%	105.18%	95.71%	96.92%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	351,201	374,044	354,057	376,899	496,822	579,625	511,350	-6.06%
YoY %	-6.11%	5.65%	-6.06%	-24.14%	-14.29%	13.35%	-	-
Horiz. %	68.68%	73.15%	69.24%	73.71%	97.16%	113.35%	100.00%	-
NOSH	285,530	285,530	285,530	285,530	285,530	285,530	285,670	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.05%	-	-
Horiz. %	99.95%	99.95%	99.95%	99.95%	99.95%	99.95%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	10.55%	14.27%	15.09%	15.87%	17.19%	19.10%	19.53%	-
YoY %	-26.07%	-5.43%	-4.91%	-7.68%	-10.00%	-2.20%	-	-
Horiz. %	54.02%	73.07%	77.27%	81.26%	88.02%	97.80%	100.00%	-
ROE	57.82%	94.75%	108.33%	121.23%	138.97%	166.83%	176.31%	-
YoY %	-38.98%	-12.54%	-10.64%	-12.77%	-16.70%	-5.38%	-	-
Horiz. %	32.79%	53.74%	61.44%	68.76%	78.82%	94.62%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	674.04	869.90	893.28	1,048.40	1,430.34	1,784.85	1,616.28	-13.55%
YoY %	-22.52%	-2.62%	-14.80%	-26.70%	-19.86%	10.43%	-	-
Horiz. %	41.70%	53.82%	55.27%	64.86%	88.50%	110.43%	100.00%	-
EPS	71.20	124.00	134.80	166.40	246.00	340.80	315.60	-21.95%
YoY %	-42.58%	-8.01%	-18.99%	-32.36%	-27.82%	7.98%	-	-
Horiz. %	22.56%	39.29%	42.71%	52.72%	77.95%	107.98%	100.00%	-
DPS	68.00	120.00	132.00	160.00	220.00	312.00	300.00	-21.89%
YoY %	-43.33%	-9.09%	-17.50%	-27.27%	-29.49%	4.00%	-	-
Horiz. %	22.67%	40.00%	44.00%	53.33%	73.33%	104.00%	100.00%	-
NAPS	1.23	1.31	1.24	1.32	1.74	2.03	1.79	-6.05%
YoY %	-6.11%	5.65%	-6.06%	-24.14%	-14.29%	13.41%	-	-
Horiz. %	68.72%	73.18%	69.27%	73.74%	97.21%	113.41%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	674.04	869.90	893.28	1,048.40	1,430.34	1,784.85	1,617.08	-13.55%
YoY %	-22.52%	-2.62%	-14.80%	-26.70%	-19.86%	10.37%	-	-
Horiz. %	41.68%	53.79%	55.24%	64.83%	88.45%	110.37%	100.00%	-
EPS	71.20	124.00	134.80	166.40	246.00	340.80	315.76	-21.96%
YoY %	-42.58%	-8.01%	-18.99%	-32.36%	-27.82%	7.93%	-	-
Horiz. %	22.55%	39.27%	42.69%	52.70%	77.91%	107.93%	100.00%	-
DPS	68.00	120.00	132.00	160.00	220.00	312.00	300.15	-21.90%
YoY %	-43.33%	-9.09%	-17.50%	-27.27%	-29.49%	3.95%	-	-
Horiz. %	22.66%	39.98%	43.98%	53.31%	73.30%	103.95%	100.00%	-
NAPS	1.23	1.31	1.24	1.32	1.74	2.03	1.7909	-6.06%
YoY %	-6.11%	5.65%	-6.06%	-24.14%	-14.29%	13.35%	-	-
Horiz. %	68.68%	73.15%	69.24%	73.71%	97.16%	113.35%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	10.30	36.14	26.42	45.60	54.04	68.66	59.12	-
P/RPS	1.53	4.15	2.96	4.35	3.78	3.85	3.66	-13.51%
YoY %	-63.13%	40.20%	-31.95%	15.08%	-1.82%	5.19%	-	-
Horiz. %	41.80%	113.39%	80.87%	118.85%	103.28%	105.19%	100.00%	-
P/EPS	14.48	29.12	19.67	28.49	22.35	20.27	18.73	-4.19%
YoY %	-50.27%	48.04%	-30.96%	27.47%	10.26%	8.22%	-	-
Horiz. %	77.31%	155.47%	105.02%	152.11%	119.33%	108.22%	100.00%	-
EY	6.90	3.43	5.08	3.51	4.47	4.93	5.34	4.36%
YoY %	101.17%	-32.48%	44.73%	-21.48%	-9.33%	-7.68%	-	-
Horiz. %	129.21%	64.23%	95.13%	65.73%	83.71%	92.32%	100.00%	-
DY	6.60	3.32	5.00	3.51	4.07	4.54	5.07	4.48%
YoY %	98.80%	-33.60%	42.45%	-13.76%	-10.35%	-10.45%	-	-
Horiz. %	130.18%	65.48%	98.62%	69.23%	80.28%	89.55%	100.00%	-
P/NAPS	8.37	27.59	21.31	34.55	31.06	33.82	33.03	-20.43%
YoY %	-69.66%	29.47%	-38.32%	11.24%	-8.16%	2.39%	-	-
Horiz. %	25.34%	83.53%	64.52%	104.60%	94.04%	102.39%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	21/05/20	28/05/19	21/05/18	20/04/17	26/04/16	28/04/15	24/04/14	-
Price	13.30	33.44	33.40	47.06	54.50	65.94	61.60	-
P/RPS	1.97	3.84	3.74	4.49	3.81	3.69	3.81	-10.40%
YoY %	-48.70%	2.67%	-16.70%	17.85%	3.25%	-3.15%	-	-
Horiz. %	51.71%	100.79%	98.16%	117.85%	100.00%	96.85%	100.00%	-
P/EPS	18.70	26.94	24.87	29.41	22.54	19.47	19.52	-0.71%
YoY %	-30.59%	8.32%	-15.44%	30.48%	15.77%	-0.26%	-	-
Horiz. %	95.80%	138.01%	127.41%	150.67%	115.47%	99.74%	100.00%	-
EY	5.35	3.71	4.02	3.40	4.44	5.14	5.12	0.73%
YoY %	44.20%	-7.71%	18.24%	-23.42%	-13.62%	0.39%	-	-
Horiz. %	104.49%	72.46%	78.52%	66.41%	86.72%	100.39%	100.00%	-
DY	5.11	3.59	3.95	3.40	4.04	4.73	4.87	0.80%
YoY %	42.34%	-9.11%	16.18%	-15.84%	-14.59%	-2.87%	-	-
Horiz. %	104.93%	73.72%	81.11%	69.82%	82.96%	97.13%	100.00%	-
P/NAPS	10.81	25.53	26.94	35.65	31.32	32.48	34.41	-17.53%
YoY %	-57.66%	-5.23%	-24.43%	13.83%	-3.57%	-5.61%	-	-
Horiz. %	31.42%	74.19%	78.29%	103.60%	91.02%	94.39%	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