[BAT] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -74.63%
YoY- -2.58%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,042,762 992,149 1,018,820 1,005,626 1,021,410 937,186 900,940 2.46%
PBT 261,562 240,327 258,127 272,783 285,142 269,680 278,187 -1.02%
Tax -67,053 -61,770 -66,233 -66,842 -73,738 -72,814 -78,449 -2.57%
NP 194,509 178,557 191,894 205,941 211,404 196,866 199,738 -0.44%
-
NP to SH 194,509 178,557 191,894 205,941 211,404 196,866 199,738 -0.44%
-
Tax Rate 25.64% 25.70% 25.66% 24.50% 25.86% 27.00% 28.20% -
Total Cost 848,253 813,592 826,926 799,685 810,006 740,320 701,202 3.22%
-
Net Worth 439,858 491,388 628,224 614,109 557,078 748,605 816,072 -9.77%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 185,654 171,414 191,893 - - - - -
Div Payout % 95.45% 96.00% 100.00% - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 439,858 491,388 628,224 614,109 557,078 748,605 816,072 -9.77%
NOSH 285,622 285,691 285,556 285,632 285,681 285,727 285,340 0.01%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 18.65% 18.00% 18.83% 20.48% 20.70% 21.01% 22.17% -
ROE 44.22% 36.34% 30.55% 33.53% 37.95% 26.30% 24.48% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 365.08 347.28 356.78 352.07 357.54 328.00 315.74 2.44%
EPS 68.10 62.50 67.20 72.10 74.00 68.90 70.00 -0.45%
DPS 65.00 60.00 67.20 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.72 2.20 2.15 1.95 2.62 2.86 -9.79%
Adjusted Per Share Value based on latest NOSH - 285,632
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 365.20 347.48 356.82 352.20 357.72 328.23 315.53 2.46%
EPS 68.12 62.54 67.21 72.13 74.04 68.95 69.95 -0.44%
DPS 65.02 60.03 67.21 0.00 0.00 0.00 0.00 -
NAPS 1.5405 1.721 2.2002 2.1508 1.951 2.6218 2.8581 -9.77%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 56.62 48.06 44.14 45.50 42.50 46.00 42.50 -
P/RPS 15.51 13.84 12.37 12.92 11.89 14.02 13.46 2.38%
P/EPS 83.14 76.90 65.68 63.11 57.43 66.76 60.71 5.37%
EY 1.20 1.30 1.52 1.58 1.74 1.50 1.65 -5.16%
DY 1.15 1.25 1.52 0.00 0.00 0.00 0.00 -
P/NAPS 36.77 27.94 20.06 21.16 21.79 17.56 14.86 16.28%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/04/12 21/04/11 22/04/10 23/04/09 22/04/08 24/04/07 27/04/06 -
Price 55.50 47.48 42.78 45.00 43.50 46.25 41.50 -
P/RPS 15.20 13.67 11.99 12.78 12.17 14.10 13.14 2.45%
P/EPS 81.50 75.97 63.66 62.41 58.78 67.13 59.29 5.44%
EY 1.23 1.32 1.57 1.60 1.70 1.49 1.69 -5.15%
DY 1.17 1.26 1.57 0.00 0.00 0.00 0.00 -
P/NAPS 36.04 27.60 19.45 20.93 22.31 17.65 14.51 16.35%

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