[BAT] YoY Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
29-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 45.15%
YoY- 11.55%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 2,555,279 2,429,352 2,440,743 2,286,649 2,114,083 1,492,295 1,005,927 -0.98%
PBT 885,502 819,961 708,213 636,398 576,070 441,942 326,142 -1.05%
Tax -246,169 -227,093 -197,581 -173,729 -161,300 -80,870 -90,057 -1.06%
NP 639,333 592,868 510,632 462,669 414,770 361,072 236,085 -1.05%
-
NP to SH 639,333 592,868 510,632 462,669 414,770 361,072 236,085 -1.05%
-
Tax Rate 27.80% 27.70% 27.90% 27.30% 28.00% 18.30% 27.61% -
Total Cost 1,915,946 1,836,484 1,930,111 1,823,980 1,699,313 1,131,223 769,842 -0.96%
-
Net Worth 57,108 137,079 25,702 -79,967 8,563 0 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 328,946 508,906 275,535 402,693 - - - -100.00%
Div Payout % 51.45% 85.84% 53.96% 87.04% - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 57,108 137,079 25,702 -79,967 8,563 0 0 -100.00%
NOSH 285,544 285,581 285,588 285,598 285,457 285,708 285,471 -0.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 25.02% 24.40% 20.92% 20.23% 19.62% 24.20% 23.47% -
ROE 1,119.50% 432.50% 1,986.67% 0.00% 4,843.33% 0.00% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 894.88 850.67 854.64 800.65 740.59 522.31 352.37 -0.98%
EPS 223.90 207.60 178.80 162.00 145.30 126.50 82.70 -1.05%
DPS 115.20 178.20 96.48 141.00 0.00 0.00 0.00 -100.00%
NAPS 0.20 0.48 0.09 -0.28 0.03 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 285,555
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 894.92 850.82 854.81 800.84 740.41 522.64 352.30 -0.98%
EPS 223.91 207.64 178.84 162.04 145.26 126.46 82.68 -1.05%
DPS 115.21 178.23 96.50 141.03 0.00 0.00 0.00 -100.00%
NAPS 0.20 0.4801 0.09 -0.2801 0.03 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 46.25 39.50 35.25 35.25 35.75 0.00 0.00 -
P/RPS 5.17 4.64 4.12 4.40 4.83 0.00 0.00 -100.00%
P/EPS 20.66 19.03 19.71 21.76 24.60 0.00 0.00 -100.00%
EY 4.84 5.26 5.07 4.60 4.06 0.00 0.00 -100.00%
DY 2.49 4.51 2.74 4.00 0.00 0.00 0.00 -100.00%
P/NAPS 231.25 82.29 391.67 0.00 1,191.67 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 26/10/04 27/10/03 28/10/02 29/10/01 30/10/00 22/10/99 - -
Price 45.50 39.75 35.25 34.00 37.75 0.00 0.00 -
P/RPS 5.08 4.67 4.12 4.25 5.10 0.00 0.00 -100.00%
P/EPS 20.32 19.15 19.71 20.99 25.98 0.00 0.00 -100.00%
EY 4.92 5.22 5.07 4.76 3.85 0.00 0.00 -100.00%
DY 2.53 4.48 2.74 4.15 0.00 0.00 0.00 -100.00%
P/NAPS 227.50 82.81 391.67 0.00 1,258.33 0.00 0.00 -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
Post a Comment