[BAT] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 19.48%
YoY- -34.47%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 2,315,481 2,508,554 2,822,946 3,002,259 3,756,392 4,581,547 4,795,991 -11.41%
PBT 329,285 462,254 623,009 639,225 908,457 1,230,998 1,218,797 -19.58%
Tax -87,446 -116,555 -154,478 -146,590 -187,168 -320,936 -316,766 -19.29%
NP 241,839 345,699 468,531 492,635 721,289 910,062 902,031 -19.68%
-
NP to SH 241,839 343,814 468,531 479,688 732,066 913,305 898,125 -19.62%
-
Tax Rate 26.56% 25.21% 24.80% 22.93% 20.60% 26.07% 25.99% -
Total Cost 2,073,642 2,162,855 2,354,415 2,509,624 3,035,103 3,671,485 3,893,960 -9.96%
-
Net Worth 374,044 388,320 422,584 382,610 613,889 545,362 525,375 -5.50%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 236,989 336,925 442,571 482,545 793,773 890,853 222,713 1.03%
Div Payout % 97.99% 98.00% 94.46% 100.60% 108.43% 97.54% 24.80% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 374,044 388,320 422,584 382,610 613,889 545,362 525,375 -5.50%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 10.44% 13.78% 16.60% 16.41% 19.20% 19.86% 18.81% -
ROE 64.66% 88.54% 110.87% 125.37% 119.25% 167.47% 170.95% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 810.94 878.56 988.67 1,051.47 1,315.59 1,604.58 1,679.68 -11.41%
EPS 84.70 121.10 164.10 172.50 252.60 318.70 315.90 -19.68%
DPS 83.00 118.00 155.00 169.00 278.00 312.00 78.00 1.03%
NAPS 1.31 1.36 1.48 1.34 2.15 1.91 1.84 -5.50%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 810.94 878.56 988.67 1,051.47 1,315.59 1,604.58 1,679.68 -11.41%
EPS 84.70 121.10 164.10 172.50 252.60 318.70 315.90 -19.68%
DPS 83.00 118.00 155.00 169.00 278.00 312.00 78.00 1.03%
NAPS 1.31 1.36 1.48 1.34 2.15 1.91 1.84 -5.50%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 14.08 15.08 36.08 40.00 44.60 56.08 65.10 -
P/RPS 1.74 1.72 3.65 3.80 3.39 3.50 3.88 -12.50%
P/EPS 16.62 12.52 21.99 23.81 17.40 17.53 20.70 -3.58%
EY 6.02 7.98 4.55 4.20 5.75 5.70 4.83 3.73%
DY 5.89 7.82 4.30 4.23 6.23 5.56 1.20 30.33%
P/NAPS 10.75 11.09 24.38 29.85 20.74 29.36 35.38 -17.99%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 10/02/21 20/02/20 21/02/19 13/02/18 16/02/17 17/02/16 16/02/15 -
Price 13.16 12.70 37.30 32.88 48.78 56.08 70.60 -
P/RPS 1.62 1.45 3.77 3.13 3.71 3.50 4.20 -14.66%
P/EPS 15.54 10.55 22.73 19.57 19.03 17.53 22.45 -5.94%
EY 6.44 9.48 4.40 5.11 5.26 5.70 4.46 6.30%
DY 6.31 9.29 4.16 5.14 5.70 5.56 1.10 33.75%
P/NAPS 10.05 9.34 25.20 24.54 22.69 29.36 38.37 -19.99%

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