[BAT] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

21-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- -20.04%

YoY- -16.06%

Quarter Report

BATM-Q1 2018 Financial Results.pdf

Latest QR

Upcoming QR

BAT's Result

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Annualized Quarter Result
Revenue	2,266,208	1,924,584	2,483,832	2,550,596	2,993,496	4,084,048	5,096,284	-12.62%
YoY %	17.75%	-22.52%	-2.62%	-14.80%	-26.70%	-19.86%	-	-
Horiz. %	44.47%	37.76%	48.74%	50.05%	58.74%	80.14%	100.00%	-
PBT	332,236	267,756	466,356	506,504	625,536	924,292	1,298,724	-20.30%
YoY %	24.08%	-42.59%	-7.93%	-19.03%	-32.32%	-28.83%	-	-
Horiz. %	25.58%	20.62%	35.91%	39.00%	48.17%	71.17%	100.00%	-
Tax	-79,784	-64,692	-111,956	-121,600	-150,364	-222,396	-325,304	-20.86%
YoY %	-23.33%	42.22%	7.93%	19.13%	32.39%	31.63%	-	-
Horiz. %	24.53%	19.89%	34.42%	37.38%	46.22%	68.37%	100.00%	-
NP	252,452	203,064	354,400	384,904	475,172	701,896	973,420	-20.12%
YoY %	24.32%	-42.70%	-7.93%	-19.00%	-32.30%	-27.89%	-	-
Horiz. %	25.93%	20.86%	36.41%	39.54%	48.81%	72.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	252,452	203,064	354,400	383,536	456,932	690,424	966,968	-20.03%
YoY %	24.32%	-42.70%	-7.60%	-16.06%	-33.82%	-28.60%	-	-
Horiz. %	26.11%	21.00%	36.65%	39.66%	47.25%	71.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.01%	24.16%	24.01%	24.01%	24.04%	24.06%	25.05%	-
YoY %	-0.62%	0.62%	0.00%	-0.12%	-0.08%	-3.95%	-	-
Horiz. %	95.85%	96.45%	95.85%	95.85%	95.97%	96.05%	100.00%	-
Total Cost	2,013,756	1,721,520	2,129,432	2,165,692	2,518,324	3,382,152	4,122,864	-11.24%
YoY %	16.98%	-19.16%	-1.67%	-14.00%	-25.54%	-17.97%	-	-
Horiz. %	48.84%	41.76%	51.65%	52.53%	61.08%	82.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	362,623	351,201	374,044	354,057	376,899	496,822	579,625	-7.51%
YoY %	3.25%	-6.11%	5.65%	-6.06%	-24.14%	-14.29%	-	-
Horiz. %	62.56%	60.59%	64.53%	61.08%	65.02%	85.71%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	239,845	194,160	342,636	376,899	456,848	628,166	890,853	-19.62%
YoY %	23.53%	-43.33%	-9.09%	-17.50%	-27.27%	-29.49%	-	-
Horiz. %	26.92%	21.79%	38.46%	42.31%	51.28%	70.51%	100.00%	-
Div Payout %	95.01%	95.62%	96.68%	98.27%	99.98%	90.98%	92.13%	-
YoY %	-0.64%	-1.10%	-1.62%	-1.71%	9.89%	-1.25%	-	-
Horiz. %	103.13%	103.79%	104.94%	106.66%	108.52%	98.75%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	362,623	351,201	374,044	354,057	376,899	496,822	579,625	-7.51%
YoY %	3.25%	-6.11%	5.65%	-6.06%	-24.14%	-14.29%	-	-
Horiz. %	62.56%	60.59%	64.53%	61.08%	65.02%	85.71%	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%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	11.14%	10.55%	14.27%	15.09%	15.87%	17.19%	19.10%	-
YoY %	5.59%	-26.07%	-5.43%	-4.91%	-7.68%	-10.00%	-	-
Horiz. %	58.32%	55.24%	74.71%	79.01%	83.09%	90.00%	100.00%	-
ROE	69.62%	57.82%	94.75%	108.33%	121.23%	138.97%	166.83%	-
YoY %	20.41%	-38.98%	-12.54%	-10.64%	-12.77%	-16.70%	-	-
Horiz. %	41.73%	34.66%	56.79%	64.93%	72.67%	83.30%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	793.68	674.04	869.90	893.28	1,048.40	1,430.34	1,784.85	-12.62%
YoY %	17.75%	-22.52%	-2.62%	-14.80%	-26.70%	-19.86%	-	-
Horiz. %	44.47%	37.76%	48.74%	50.05%	58.74%	80.14%	100.00%	-
EPS	88.40	71.20	124.00	134.80	166.40	246.00	340.80	-20.12%
YoY %	24.16%	-42.58%	-8.01%	-18.99%	-32.36%	-27.82%	-	-
Horiz. %	25.94%	20.89%	36.38%	39.55%	48.83%	72.18%	100.00%	-
DPS	84.00	68.00	120.00	132.00	160.00	220.00	312.00	-19.62%
YoY %	23.53%	-43.33%	-9.09%	-17.50%	-27.27%	-29.49%	-	-
Horiz. %	26.92%	21.79%	38.46%	42.31%	51.28%	70.51%	100.00%	-
NAPS	1.27	1.23	1.31	1.24	1.32	1.74	2.03	-7.51%
YoY %	3.25%	-6.11%	5.65%	-6.06%	-24.14%	-14.29%	-	-
Horiz. %	62.56%	60.59%	64.53%	61.08%	65.02%	85.71%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	793.68	674.04	869.90	893.28	1,048.40	1,430.34	1,784.85	-12.62%
YoY %	17.75%	-22.52%	-2.62%	-14.80%	-26.70%	-19.86%	-	-
Horiz. %	44.47%	37.76%	48.74%	50.05%	58.74%	80.14%	100.00%	-
EPS	88.40	71.20	124.00	134.80	166.40	246.00	340.80	-20.12%
YoY %	24.16%	-42.58%	-8.01%	-18.99%	-32.36%	-27.82%	-	-
Horiz. %	25.94%	20.89%	36.38%	39.55%	48.83%	72.18%	100.00%	-
DPS	84.00	68.00	120.00	132.00	160.00	220.00	312.00	-19.62%
YoY %	23.53%	-43.33%	-9.09%	-17.50%	-27.27%	-29.49%	-	-
Horiz. %	26.92%	21.79%	38.46%	42.31%	51.28%	70.51%	100.00%	-
NAPS	1.27	1.23	1.31	1.24	1.32	1.74	2.03	-7.51%
YoY %	3.25%	-6.11%	5.65%	-6.06%	-24.14%	-14.29%	-	-
Horiz. %	62.56%	60.59%	64.53%	61.08%	65.02%	85.71%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	13.10	10.30	36.14	26.42	45.60	54.04	68.66	-
P/RPS	1.65	1.53	4.15	2.96	4.35	3.78	3.85	-13.15%
YoY %	7.84%	-63.13%	40.20%	-31.95%	15.08%	-1.82%	-	-
Horiz. %	42.86%	39.74%	107.79%	76.88%	112.99%	98.18%	100.00%	-
P/EPS	14.82	14.48	29.12	19.67	28.49	22.35	20.27	-5.08%
YoY %	2.35%	-50.27%	48.04%	-30.96%	27.47%	10.26%	-	-
Horiz. %	73.11%	71.44%	143.66%	97.04%	140.55%	110.26%	100.00%	-
EY	6.75	6.90	3.43	5.08	3.51	4.47	4.93	5.37%
YoY %	-2.17%	101.17%	-32.48%	44.73%	-21.48%	-9.33%	-	-
Horiz. %	136.92%	139.96%	69.57%	103.04%	71.20%	90.67%	100.00%	-
DY	6.41	6.60	3.32	5.00	3.51	4.07	4.54	5.91%
YoY %	-2.88%	98.80%	-33.60%	42.45%	-13.76%	-10.35%	-	-
Horiz. %	141.19%	145.37%	73.13%	110.13%	77.31%	89.65%	100.00%	-
P/NAPS	10.31	8.37	27.59	21.31	34.55	31.06	33.82	-17.94%
YoY %	23.18%	-69.66%	29.47%	-38.32%	11.24%	-8.16%	-	-
Horiz. %	30.48%	24.75%	81.58%	63.01%	102.16%	91.84%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	31/05/21	21/05/20	28/05/19	21/05/18	20/04/17	26/04/16	28/04/15	-
Price	15.76	13.30	33.44	33.40	47.06	54.50	65.94	-
P/RPS	1.99	1.97	3.84	3.74	4.49	3.81	3.69	-9.77%
YoY %	1.02%	-48.70%	2.67%	-16.70%	17.85%	3.25%	-	-
Horiz. %	53.93%	53.39%	104.07%	101.36%	121.68%	103.25%	100.00%	-
P/EPS	17.82	18.70	26.94	24.87	29.41	22.54	19.47	-1.46%
YoY %	-4.71%	-30.59%	8.32%	-15.44%	30.48%	15.77%	-	-
Horiz. %	91.53%	96.05%	138.37%	127.73%	151.05%	115.77%	100.00%	-
EY	5.61	5.35	3.71	4.02	3.40	4.44	5.14	1.46%
YoY %	4.86%	44.20%	-7.71%	18.24%	-23.42%	-13.62%	-	-
Horiz. %	109.14%	104.09%	72.18%	78.21%	66.15%	86.38%	100.00%	-
DY	5.33	5.11	3.59	3.95	3.40	4.04	4.73	2.00%
YoY %	4.31%	42.34%	-9.11%	16.18%	-15.84%	-14.59%	-	-
Horiz. %	112.68%	108.03%	75.90%	83.51%	71.88%	85.41%	100.00%	-
P/NAPS	12.41	10.81	25.53	26.94	35.65	31.32	32.48	-14.80%
YoY %	14.80%	-57.66%	-5.23%	-24.43%	13.83%	-3.57%	-	-
Horiz. %	38.21%	33.28%	78.60%	82.94%	109.76%	96.43%	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