[BAT] YoY Cumulative 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- -80.01%
YoY- -16.06%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 566,552 481,146 620,958 637,649 748,374 1,021,012 1,274,071 -12.62%
PBT 83,059 66,939 116,589 126,626 156,384 231,073 324,681 -20.30%
Tax -19,946 -16,173 -27,989 -30,400 -37,591 -55,599 -81,326 -20.86%
NP 63,113 50,766 88,600 96,226 118,793 175,474 243,355 -20.12%
-
NP to SH 63,113 50,766 88,600 95,884 114,233 172,606 241,742 -20.03%
-
Tax Rate 24.01% 24.16% 24.01% 24.01% 24.04% 24.06% 25.05% -
Total Cost 503,439 430,380 532,358 541,423 629,581 845,538 1,030,716 -11.24%
-
Net Worth 362,623 351,201 374,044 354,057 376,899 496,822 579,625 -7.51%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 59,961 48,540 85,659 94,224 114,212 157,041 222,713 -19.62%
Div Payout % 95.01% 95.62% 96.68% 98.27% 99.98% 90.98% 92.13% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 362,623 351,201 374,044 354,057 376,899 496,822 579,625 -7.51%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 11.14% 10.55% 14.27% 15.09% 15.87% 17.19% 19.10% -
ROE 17.40% 14.45% 23.69% 27.08% 30.31% 34.74% 41.71% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 198.42 168.51 217.48 223.32 262.10 357.58 446.21 -12.62%
EPS 22.10 17.80 31.00 33.70 41.60 61.50 85.20 -20.12%
DPS 21.00 17.00 30.00 33.00 40.00 55.00 78.00 -19.62%
NAPS 1.27 1.23 1.31 1.24 1.32 1.74 2.03 -7.51%
Adjusted Per Share Value based on latest NOSH - 285,530
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 198.42 168.51 217.48 223.32 262.10 357.58 446.21 -12.62%
EPS 22.10 17.80 31.00 33.70 41.60 61.50 85.20 -20.12%
DPS 21.00 17.00 30.00 33.00 40.00 55.00 78.00 -19.62%
NAPS 1.27 1.23 1.31 1.24 1.32 1.74 2.03 -7.51%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
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 6.60 6.11 16.62 11.83 17.40 15.11 15.39 -13.14%
P/EPS 59.27 57.93 116.47 78.68 113.98 89.39 81.10 -5.08%
EY 1.69 1.73 0.86 1.27 0.88 1.12 1.23 5.43%
DY 1.60 1.65 0.83 1.25 0.88 1.02 1.14 5.80%
P/NAPS 10.31 8.37 27.59 21.31 34.55 31.06 33.82 -17.94%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
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 7.94 7.89 15.38 14.96 17.95 15.24 14.78 -9.82%
P/EPS 71.30 74.80 107.77 99.46 117.63 90.16 77.88 -1.45%
EY 1.40 1.34 0.93 1.01 0.85 1.11 1.28 1.50%
DY 1.33 1.28 0.90 0.99 0.85 1.01 1.18 2.01%
P/NAPS 12.41 10.81 25.53 26.94 35.65 31.32 32.48 -14.80%

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