[BAT] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

16-Oct-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- 50.92%

YoY- 12.65%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Cumulative Result
Revenue	2,302,096	2,915,779	3,523,555	3,590,385	3,423,769	3,270,804	3,139,980	-5.03%
YoY %	-21.05%	-17.25%	-1.86%	4.87%	4.68%	4.17%	-	-
Horiz. %	73.32%	92.86%	112.22%	114.34%	109.04%	104.17%	100.00%	-
PBT	537,231	591,967	958,440	952,854	851,098	808,263	727,436	-4.92%
YoY %	-9.25%	-38.24%	0.59%	11.96%	5.30%	11.11%	-	-
Horiz. %	73.85%	81.38%	131.76%	130.99%	117.00%	111.11%	100.00%	-
Tax	-125,634	-160,009	-242,907	-238,263	-216,744	-207,232	-188,469	-6.53%
YoY %	21.48%	34.13%	-1.95%	-9.93%	-4.59%	-9.96%	-	-
Horiz. %	66.66%	84.90%	128.88%	126.42%	115.00%	109.96%	100.00%	-
NP	411,597	431,958	715,533	714,591	634,354	601,031	538,967	-4.39%
YoY %	-4.71%	-39.63%	0.13%	12.65%	5.54%	11.52%	-	-
Horiz. %	76.37%	80.15%	132.76%	132.59%	117.70%	111.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	401,490	432,951	715,533	714,591	634,354	601,031	538,967	-4.78%
YoY %	-7.27%	-39.49%	0.13%	12.65%	5.54%	11.52%	-	-
Horiz. %	74.49%	80.33%	132.76%	132.59%	117.70%	111.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.39%	27.03%	25.34%	25.01%	25.47%	25.64%	25.91%	-
YoY %	-13.47%	6.67%	1.32%	-1.81%	-0.66%	-1.04%	-	-
Horiz. %	90.27%	104.32%	97.80%	96.53%	98.30%	98.96%	100.00%	-
Total Cost	1,890,499	2,483,821	2,808,022	2,875,794	2,789,415	2,669,773	2,601,013	-5.17%
YoY %	-23.89%	-11.55%	-2.36%	3.10%	4.48%	2.64%	-	-
Horiz. %	72.68%	95.49%	107.96%	110.56%	107.24%	102.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	425,439	471,124	573,915	562,494	513,953	473,979	422,495	0.11%
YoY %	-9.70%	-17.91%	2.03%	9.44%	8.43%	12.19%	-	-
Horiz. %	100.70%	111.51%	135.84%	133.14%	121.65%	112.19%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	359,767	442,571	668,140	659,574	3,883	556,783	599,486	-8.15%
YoY %	-18.71%	-33.76%	1.30%	16,886.20%	-99.30%	-7.12%	-	-
Horiz. %	60.01%	73.83%	111.45%	110.02%	0.65%	92.88%	100.00%	-
Div Payout %	89.61%	102.22%	93.38%	92.30%	0.61%	92.64%	111.23%	-
YoY %	-12.34%	9.47%	1.17%	15,031.15%	-99.34%	-16.71%	-	-
Horiz. %	80.56%	91.90%	83.95%	82.98%	0.55%	83.29%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	425,439	471,124	573,915	562,494	513,953	473,979	422,495	0.11%
YoY %	-9.70%	-17.91%	2.03%	9.44%	8.43%	12.19%	-	-
Horiz. %	100.70%	111.51%	135.84%	133.14%	121.65%	112.19%	100.00%	-
NOSH	285,530	285,530	285,530	285,530	285,530	285,530	285,469	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.02%	-	-
Horiz. %	100.02%	100.02%	100.02%	100.02%	100.02%	100.02%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	17.88%	14.81%	20.31%	19.90%	18.53%	18.38%	17.16%	-
YoY %	20.73%	-27.08%	2.06%	7.39%	0.82%	7.11%	-	-
Horiz. %	104.20%	86.31%	118.36%	115.97%	107.98%	107.11%	100.00%	-
ROE	94.37%	91.90%	124.68%	127.04%	123.43%	126.81%	127.57%	-
YoY %	2.69%	-26.29%	-1.86%	2.92%	-2.67%	-0.60%	-	-
Horiz. %	73.98%	72.04%	97.73%	99.58%	96.75%	99.40%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	806.25	1,021.18	1,234.04	1,257.45	1,199.09	1,145.52	1,099.93	-5.04%
YoY %	-21.05%	-17.25%	-1.86%	4.87%	4.68%	4.14%	-	-
Horiz. %	73.30%	92.84%	112.19%	114.32%	109.02%	104.14%	100.00%	-
EPS	144.20	151.30	250.60	250.30	222.20	210.50	188.80	-4.38%
YoY %	-4.69%	-39.62%	0.12%	12.65%	5.56%	11.49%	-	-
Horiz. %	76.38%	80.14%	132.73%	132.57%	117.69%	111.49%	100.00%	-
DPS	126.00	155.00	234.00	231.00	1.36	195.00	210.00	-8.15%
YoY %	-18.71%	-33.76%	1.30%	16,885.29%	-99.30%	-7.14%	-	-
Horiz. %	60.00%	73.81%	111.43%	110.00%	0.65%	92.86%	100.00%	-
NAPS	1.49	1.65	2.01	1.97	1.80	1.66	1.48	0.11%
YoY %	-9.70%	-17.91%	2.03%	9.44%	8.43%	12.16%	-	-
Horiz. %	100.68%	111.49%	135.81%	133.11%	121.62%	112.16%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	806.25	1,021.18	1,234.04	1,257.45	1,199.09	1,145.52	1,099.70	-5.03%
YoY %	-21.05%	-17.25%	-1.86%	4.87%	4.68%	4.17%	-	-
Horiz. %	73.32%	92.86%	112.22%	114.34%	109.04%	104.17%	100.00%	-
EPS	144.20	151.30	250.60	250.30	222.20	210.50	188.76	-4.38%
YoY %	-4.69%	-39.62%	0.12%	12.65%	5.56%	11.52%	-	-
Horiz. %	76.39%	80.15%	132.76%	132.60%	117.72%	111.52%	100.00%	-
DPS	126.00	155.00	234.00	231.00	1.36	195.00	209.96	-8.15%
YoY %	-18.71%	-33.76%	1.30%	16,885.29%	-99.30%	-7.13%	-	-
Horiz. %	60.01%	73.82%	111.45%	110.02%	0.65%	92.87%	100.00%	-
NAPS	1.49	1.65	2.01	1.97	1.80	1.66	1.4797	0.11%
YoY %	-9.70%	-17.91%	2.03%	9.44%	8.43%	12.18%	-	-
Horiz. %	100.70%	111.51%	135.84%	133.14%	121.65%	112.18%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	43.74	49.14	60.32	70.50	64.20	60.40	44.68	-
P/RPS	5.43	4.81	4.89	5.61	5.35	5.27	4.06	4.96%
YoY %	12.89%	-1.64%	-12.83%	4.86%	1.52%	29.80%	-	-
Horiz. %	133.74%	118.47%	120.44%	138.18%	131.77%	129.80%	100.00%	-
P/EPS	31.11	32.41	24.07	28.17	28.90	28.69	23.67	4.65%
YoY %	-4.01%	34.65%	-14.55%	-2.53%	0.73%	21.21%	-	-
Horiz. %	131.43%	136.92%	101.69%	119.01%	122.10%	121.21%	100.00%	-
EY	3.21	3.09	4.15	3.55	3.46	3.49	4.23	-4.49%
YoY %	3.88%	-25.54%	16.90%	2.60%	-0.86%	-17.49%	-	-
Horiz. %	75.89%	73.05%	98.11%	83.92%	81.80%	82.51%	100.00%	-
DY	2.88	3.15	3.88	3.28	0.02	3.23	4.70	-7.83%
YoY %	-8.57%	-18.81%	18.29%	16,300.00%	-99.38%	-31.28%	-	-
Horiz. %	61.28%	67.02%	82.55%	69.79%	0.43%	68.72%	100.00%	-
P/NAPS	29.36	29.78	30.01	35.79	35.67	36.39	30.19	-0.46%
YoY %	-1.41%	-0.77%	-16.15%	0.34%	-1.98%	20.54%	-	-
Horiz. %	97.25%	98.64%	99.40%	118.55%	118.15%	120.54%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	23/10/17	24/10/16	27/10/15	16/10/14	17/10/13	23/10/12	20/10/11	-
Price	42.60	50.24	64.20	66.72	63.00	65.00	43.60	-
P/RPS	5.28	4.92	5.20	5.31	5.25	5.67	3.96	4.90%
YoY %	7.32%	-5.38%	-2.07%	1.14%	-7.41%	43.18%	-	-
Horiz. %	133.33%	124.24%	131.31%	134.09%	132.58%	143.18%	100.00%	-
P/EPS	30.30	33.13	25.62	26.66	28.36	30.88	23.09	4.62%
YoY %	-8.54%	29.31%	-3.90%	-5.99%	-8.16%	33.74%	-	-
Horiz. %	131.23%	143.48%	110.96%	115.46%	122.82%	133.74%	100.00%	-
EY	3.30	3.02	3.90	3.75	3.53	3.24	4.33	-4.42%
YoY %	9.27%	-22.56%	4.00%	6.23%	8.95%	-25.17%	-	-
Horiz. %	76.21%	69.75%	90.07%	86.61%	81.52%	74.83%	100.00%	-
DY	2.96	3.09	3.64	3.46	0.02	3.00	4.82	-7.79%
YoY %	-4.21%	-15.11%	5.20%	17,200.00%	-99.33%	-37.76%	-	-
Horiz. %	61.41%	64.11%	75.52%	71.78%	0.41%	62.24%	100.00%	-
P/NAPS	28.59	30.45	31.94	33.87	35.00	39.16	29.46	-0.49%
YoY %	-6.11%	-4.66%	-5.70%	-3.23%	-10.62%	32.93%	-	-
Horiz. %	97.05%	103.36%	108.42%	114.97%	118.81%	132.93%	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