[BAT] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
23-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 18.97%
YoY- 13.36%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,104,525 993,591 919,197 1,097,716 1,008,411 997,879 1,158,549 -0.79%
PBT 239,310 222,578 234,502 315,625 280,607 299,049 296,525 -3.50%
Tax -63,041 -51,924 -67,768 -83,408 -75,764 -84,332 -85,994 -5.04%
NP 176,269 170,654 166,734 232,217 204,843 214,717 210,531 -2.91%
-
NP to SH 176,269 170,654 166,734 232,217 204,843 214,717 210,531 -2.91%
-
Tax Rate 26.34% 23.33% 28.90% 26.43% 27.00% 28.20% 29.00% -
Total Cost 928,256 822,937 752,463 865,499 803,568 783,162 948,018 -0.35%
-
Net Worth 422,817 487,990 439,675 451,295 402,829 428,291 111,407 24.88%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 171,412 182,639 174,157 217,078 208,557 - - -
Div Payout % 97.24% 107.02% 104.45% 93.48% 101.81% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 422,817 487,990 439,675 451,295 402,829 428,291 111,407 24.88%
NOSH 285,687 285,374 285,503 285,629 285,694 285,527 285,659 0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 15.96% 17.18% 18.14% 21.15% 20.31% 21.52% 18.17% -
ROE 41.69% 34.97% 37.92% 51.46% 50.85% 50.13% 188.97% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 386.62 348.17 321.96 384.31 352.97 349.49 405.57 -0.79%
EPS 61.70 59.80 58.40 81.30 71.70 75.20 73.70 -2.91%
DPS 60.00 64.00 61.00 76.00 73.00 0.00 0.00 -
NAPS 1.48 1.71 1.54 1.58 1.41 1.50 0.39 24.87%
Adjusted Per Share Value based on latest NOSH - 285,629
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 386.83 347.98 321.93 384.45 353.17 349.48 405.75 -0.79%
EPS 61.73 59.77 58.39 81.33 71.74 75.20 73.73 -2.91%
DPS 60.03 63.97 60.99 76.03 73.04 0.00 0.00 -
NAPS 1.4808 1.7091 1.5399 1.5806 1.4108 1.50 0.3902 24.87%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 44.68 48.48 44.04 41.50 41.25 42.75 38.00 -
P/RPS 11.56 13.92 13.68 10.80 11.69 12.23 9.37 3.56%
P/EPS 72.41 81.07 75.41 51.05 57.53 56.85 51.56 5.82%
EY 1.38 1.23 1.33 1.96 1.74 1.76 1.94 -5.51%
DY 1.34 1.32 1.39 1.83 1.77 0.00 0.00 -
P/NAPS 30.19 28.35 28.60 26.27 29.26 28.50 97.44 -17.73%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 20/10/11 20/10/10 19/11/09 23/10/08 24/10/07 20/10/06 26/10/05 -
Price 43.60 48.00 45.08 41.25 39.75 42.75 36.75 -
P/RPS 11.28 13.79 14.00 10.73 11.26 12.23 9.06 3.71%
P/EPS 70.66 80.27 77.19 50.74 55.44 56.85 49.86 5.98%
EY 1.42 1.25 1.30 1.97 1.80 1.76 2.01 -5.62%
DY 1.38 1.33 1.35 1.84 1.84 0.00 0.00 -
P/NAPS 29.46 28.07 29.27 26.11 28.19 28.50 94.23 -17.60%

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