[BAT] YoY Quarter Result on 30-Jun-2013 [#2]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

25-Jul-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 3.24%

YoY- -4.54%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	962,575	1,087,803	1,226,165	1,156,646	1,067,987	1,043,306	993,874	-0.53%
YoY %	-11.51%	-11.28%	6.01%	8.30%	2.37%	4.97%	-	-
Horiz. %	96.85%	109.45%	123.37%	116.38%	107.46%	104.97%	100.00%	-
PBT	116,578	286,881	330,417	281,736	296,720	247,798	250,048	-11.93%
YoY %	-59.36%	-13.18%	17.28%	-5.05%	19.74%	-0.90%	-	-
Horiz. %	46.62%	114.73%	132.14%	112.67%	118.67%	99.10%	100.00%	-
Tax	-68,653	-71,594	-82,321	-70,913	-75,872	-63,658	-64,208	1.12%
YoY %	4.11%	13.03%	-16.09%	6.54%	-19.19%	0.86%	-	-
Horiz. %	106.92%	111.50%	128.21%	110.44%	118.17%	99.14%	100.00%	-
NP	47,925	215,287	248,096	210,823	220,848	184,140	185,840	-20.20%
YoY %	-77.74%	-13.22%	17.68%	-4.54%	19.93%	-0.91%	-	-
Horiz. %	25.79%	115.85%	133.50%	113.44%	118.84%	99.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,722	215,287	248,096	210,823	220,848	184,140	185,840	-20.25%
YoY %	-77.83%	-13.22%	17.68%	-4.54%	19.93%	-0.91%	-	-
Horiz. %	25.68%	115.85%	133.50%	113.44%	118.84%	99.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	58.89%	24.96%	24.91%	25.17%	25.57%	25.69%	25.68%	-
YoY %	135.94%	0.20%	-1.03%	-1.56%	-0.47%	0.04%	-	-
Horiz. %	229.32%	97.20%	97.00%	98.01%	99.57%	100.04%	100.00%	-
Total Cost	914,650	872,516	978,069	945,823	847,139	859,166	808,034	2.08%
YoY %	4.83%	-10.79%	3.41%	11.65%	-1.40%	6.33%	-	-
Horiz. %	113.19%	107.98%	121.04%	117.05%	104.84%	106.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	388,320	539,651	545,362	485,401	473,979	502,459	636,594	-7.90%
YoY %	-28.04%	-1.05%	12.35%	2.41%	-5.67%	-21.07%	-	-
Horiz. %	61.00%	84.77%	85.67%	76.25%	74.46%	78.93%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	128,488	222,713	222,713	194,160	185,594	256,939	322,579	-14.21%
YoY %	-42.31%	0.00%	14.71%	4.62%	-27.77%	-20.35%	-	-
Horiz. %	39.83%	69.04%	69.04%	60.19%	57.53%	79.65%	100.00%	-
Div Payout %	269.24%	103.45%	89.77%	92.10%	84.04%	139.53%	173.58%	-
YoY %	160.26%	15.24%	-2.53%	9.59%	-39.77%	-19.62%	-	-
Horiz. %	155.11%	59.60%	51.72%	53.06%	48.42%	80.38%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	388,320	539,651	545,362	485,401	473,979	502,459	636,594	-7.90%
YoY %	-28.04%	-1.05%	12.35%	2.41%	-5.67%	-21.07%	-	-
Horiz. %	61.00%	84.77%	85.67%	76.25%	74.46%	78.93%	100.00%	-
NOSH	285,530	285,530	285,530	285,530	285,530	285,488	285,468	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.01%	0.01%	-	-
Horiz. %	100.02%	100.02%	100.02%	100.02%	100.02%	100.01%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	4.98%	19.79%	20.23%	18.23%	20.68%	17.65%	18.70%	-
YoY %	-74.84%	-2.17%	10.97%	-11.85%	17.17%	-5.61%	-	-
Horiz. %	26.63%	105.83%	108.18%	97.49%	110.59%	94.39%	100.00%	-
ROE	12.29%	39.89%	45.49%	43.43%	46.59%	36.65%	29.19%	-
YoY %	-69.19%	-12.31%	4.74%	-6.78%	27.12%	25.56%	-	-
Horiz. %	42.10%	136.66%	155.84%	148.78%	159.61%	125.56%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	337.12	380.98	429.43	405.09	374.04	365.45	348.16	-0.53%
YoY %	-11.51%	-11.28%	6.01%	8.30%	2.35%	4.97%	-	-
Horiz. %	96.83%	109.43%	123.34%	116.35%	107.43%	104.97%	100.00%	-
EPS	16.80	75.00	86.90	73.80	77.30	64.50	65.10	-20.19%
YoY %	-77.60%	-13.69%	17.75%	-4.53%	19.84%	-0.92%	-	-
Horiz. %	25.81%	115.21%	133.49%	113.36%	118.74%	99.08%	100.00%	-
DPS	45.00	78.00	78.00	68.00	65.00	90.00	113.00	-14.21%
YoY %	-42.31%	0.00%	14.71%	4.62%	-27.78%	-20.35%	-	-
Horiz. %	39.82%	69.03%	69.03%	60.18%	57.52%	79.65%	100.00%	-
NAPS	1.36	1.89	1.91	1.70	1.66	1.76	2.23	-7.90%
YoY %	-28.04%	-1.05%	12.35%	2.41%	-5.68%	-21.08%	-	-
Horiz. %	60.99%	84.75%	85.65%	76.23%	74.44%	78.92%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	337.12	380.98	429.43	405.09	374.04	365.39	348.08	-0.53%
YoY %	-11.51%	-11.28%	6.01%	8.30%	2.37%	4.97%	-	-
Horiz. %	96.85%	109.45%	123.37%	116.38%	107.46%	104.97%	100.00%	-
EPS	16.80	75.00	86.90	73.80	77.30	64.49	65.09	-20.19%
YoY %	-77.60%	-13.69%	17.75%	-4.53%	19.86%	-0.92%	-	-
Horiz. %	25.81%	115.23%	133.51%	113.38%	118.76%	99.08%	100.00%	-
DPS	45.00	78.00	78.00	68.00	65.00	89.99	112.98	-14.21%
YoY %	-42.31%	0.00%	14.71%	4.62%	-27.77%	-20.35%	-	-
Horiz. %	39.83%	69.04%	69.04%	60.19%	57.53%	79.65%	100.00%	-
NAPS	1.36	1.89	1.91	1.70	1.66	1.7597	2.2295	-7.90%
YoY %	-28.04%	-1.05%	12.35%	2.41%	-5.67%	-21.07%	-	-
Horiz. %	61.00%	84.77%	85.67%	76.25%	74.46%	78.93%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	52.70	62.00	65.54	59.60	56.00	46.70	43.88	-
P/RPS	15.63	16.27	15.26	14.71	14.97	12.78	12.60	3.65%
YoY %	-3.93%	6.62%	3.74%	-1.74%	17.14%	1.43%	-	-
Horiz. %	124.05%	129.13%	121.11%	116.75%	118.81%	101.43%	100.00%	-
P/EPS	315.31	82.23	75.43	80.72	72.40	72.40	67.40	29.29%
YoY %	283.45%	9.01%	-6.55%	11.49%	0.00%	7.42%	-	-
Horiz. %	467.82%	122.00%	111.91%	119.76%	107.42%	107.42%	100.00%	-
EY	0.32	1.22	1.33	1.24	1.38	1.38	1.48	-22.50%
YoY %	-73.77%	-8.27%	7.26%	-10.14%	0.00%	-6.76%	-	-
Horiz. %	21.62%	82.43%	89.86%	83.78%	93.24%	93.24%	100.00%	-
DY	0.85	1.26	1.19	1.14	1.16	1.93	2.58	-16.87%
YoY %	-32.54%	5.88%	4.39%	-1.72%	-39.90%	-25.19%	-	-
Horiz. %	32.95%	48.84%	46.12%	44.19%	44.96%	74.81%	100.00%	-
P/NAPS	38.75	32.80	34.31	35.06	33.73	26.53	19.68	11.94%
YoY %	18.14%	-4.40%	-2.14%	3.94%	27.14%	34.81%	-	-
Horiz. %	196.90%	166.67%	174.34%	178.15%	171.39%	134.81%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	26/07/16	28/07/15	22/07/14	25/07/13	19/07/12	21/07/11	22/07/10	-
Price	56.00	65.60	68.00	60.24	56.72	46.20	43.98	-
P/RPS	16.61	17.22	15.83	14.87	15.16	12.64	12.63	4.66%
YoY %	-3.54%	8.78%	6.46%	-1.91%	19.94%	0.08%	-	-
Horiz. %	131.51%	136.34%	125.34%	117.74%	120.03%	100.08%	100.00%	-
P/EPS	335.06	87.00	78.26	81.59	73.33	71.63	67.56	30.55%
YoY %	285.13%	11.17%	-4.08%	11.26%	2.37%	6.02%	-	-
Horiz. %	495.94%	128.77%	115.84%	120.77%	108.54%	106.02%	100.00%	-
EY	0.30	1.15	1.28	1.23	1.36	1.40	1.48	-23.33%
YoY %	-73.91%	-10.16%	4.07%	-9.56%	-2.86%	-5.41%	-	-
Horiz. %	20.27%	77.70%	86.49%	83.11%	91.89%	94.59%	100.00%	-
DY	0.80	1.19	1.15	1.13	1.15	1.95	2.57	-17.66%
YoY %	-32.77%	3.48%	1.77%	-1.74%	-41.03%	-24.12%	-	-
Horiz. %	31.13%	46.30%	44.75%	43.97%	44.75%	75.88%	100.00%	-
P/NAPS	41.18	34.71	35.60	35.44	34.17	26.25	19.72	13.04%
YoY %	18.64%	-2.50%	0.45%	3.72%	30.17%	33.11%	-	-
Horiz. %	208.82%	176.01%	180.53%	179.72%	173.28%	133.11%	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