[BAT] YoY Quarter Result on 30-Sep-2010 [#3]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

20-Oct-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- -8.17%

YoY- 2.35%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Quarter Result
Revenue	1,171,384	1,160,055	1,104,525	993,591	919,197	1,097,716	1,008,411	2.52%
YoY %	0.98%	5.03%	11.16%	8.09%	-16.26%	8.86%	-	-
Horiz. %	116.16%	115.04%	109.53%	98.53%	91.15%	108.86%	100.00%	-
PBT	295,365	249,980	239,310	222,578	234,502	315,625	280,607	0.85%
YoY %	18.16%	4.46%	7.52%	-5.08%	-25.70%	12.48%	-	-
Horiz. %	105.26%	89.09%	85.28%	79.32%	83.57%	112.48%	100.00%	-
Tax	-76,038	-64,307	-63,041	-51,924	-67,768	-83,408	-75,764	0.06%
YoY %	-18.24%	-2.01%	-21.41%	23.38%	18.75%	-10.09%	-	-
Horiz. %	100.36%	84.88%	83.21%	68.53%	89.45%	110.09%	100.00%	-
NP	219,327	185,673	176,269	170,654	166,734	232,217	204,843	1.14%
YoY %	18.13%	5.34%	3.29%	2.35%	-28.20%	13.36%	-	-
Horiz. %	107.07%	90.64%	86.05%	83.31%	81.40%	113.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	219,327	185,673	176,269	170,654	166,734	232,217	204,843	1.14%
YoY %	18.13%	5.34%	3.29%	2.35%	-28.20%	13.36%	-	-
Horiz. %	107.07%	90.64%	86.05%	83.31%	81.40%	113.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.74%	25.72%	26.34%	23.33%	28.90%	26.43%	27.00%	-
YoY %	0.08%	-2.35%	12.90%	-19.27%	9.35%	-2.11%	-	-
Horiz. %	95.33%	95.26%	97.56%	86.41%	107.04%	97.89%	100.00%	-
Total Cost	952,057	974,382	928,256	822,937	752,463	865,499	803,568	2.86%
YoY %	-2.29%	4.97%	12.80%	9.37%	-13.06%	7.71%	-	-
Horiz. %	118.48%	121.26%	115.52%	102.41%	93.64%	107.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	513,953	473,979	422,817	487,990	439,675	451,295	402,829	4.14%
YoY %	8.43%	12.10%	-13.36%	10.99%	-2.57%	12.03%	-	-
Horiz. %	127.59%	117.66%	104.96%	121.14%	109.15%	112.03%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	194,160	185,594	171,412	182,639	174,157	217,078	208,557	-1.18%
YoY %	4.62%	8.27%	-6.15%	4.87%	-19.77%	4.09%	-	-
Horiz. %	93.10%	88.99%	82.19%	87.57%	83.51%	104.09%	100.00%	-
Div Payout %	88.53%	99.96%	97.24%	107.02%	104.45%	93.48%	101.81%	-
YoY %	-11.43%	2.80%	-9.14%	2.46%	11.74%	-8.18%	-	-
Horiz. %	86.96%	98.18%	95.51%	105.12%	102.59%	91.82%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	513,953	473,979	422,817	487,990	439,675	451,295	402,829	4.14%
YoY %	8.43%	12.10%	-13.36%	10.99%	-2.57%	12.03%	-	-
Horiz. %	127.59%	117.66%	104.96%	121.14%	109.15%	112.03%	100.00%	-
NOSH	285,530	285,530	285,687	285,374	285,503	285,629	285,694	-0.00%
YoY %	0.00%	-0.05%	0.11%	-0.05%	-0.04%	-0.02%	-	-
Horiz. %	99.94%	99.94%	100.00%	99.89%	99.93%	99.98%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	18.72%	16.01%	15.96%	17.18%	18.14%	21.15%	20.31%	-
YoY %	16.93%	0.31%	-7.10%	-5.29%	-14.23%	4.14%	-	-
Horiz. %	92.17%	78.83%	78.58%	84.59%	89.32%	104.14%	100.00%	-
ROE	42.67%	39.17%	41.69%	34.97%	37.92%	51.46%	50.85%	-
YoY %	8.94%	-6.04%	19.22%	-7.78%	-26.31%	1.20%	-	-
Horiz. %	83.91%	77.03%	81.99%	68.77%	74.57%	101.20%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	410.25	406.28	386.62	348.17	321.96	384.31	352.97	2.53%
YoY %	0.98%	5.09%	11.04%	8.14%	-16.22%	8.88%	-	-
Horiz. %	116.23%	115.10%	109.53%	98.64%	91.21%	108.88%	100.00%	-
EPS	76.80	65.00	61.70	59.80	58.40	81.30	71.70	1.15%
YoY %	18.15%	5.35%	3.18%	2.40%	-28.17%	13.39%	-	-
Horiz. %	107.11%	90.66%	86.05%	83.40%	81.45%	113.39%	100.00%	-
DPS	68.00	65.00	60.00	64.00	61.00	76.00	73.00	-1.17%
YoY %	4.62%	8.33%	-6.25%	4.92%	-19.74%	4.11%	-	-
Horiz. %	93.15%	89.04%	82.19%	87.67%	83.56%	104.11%	100.00%	-
NAPS	1.80	1.66	1.48	1.71	1.54	1.58	1.41	4.15%
YoY %	8.43%	12.16%	-13.45%	11.04%	-2.53%	12.06%	-	-
Horiz. %	127.66%	117.73%	104.96%	121.28%	109.22%	112.06%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 285,374
RPS	410.25	406.28	386.83	347.98	321.93	384.45	353.17	2.52%
YoY %	0.98%	5.03%	11.16%	8.09%	-16.26%	8.86%	-	-
Horiz. %	116.16%	115.04%	109.53%	98.53%	91.15%	108.86%	100.00%	-
EPS	76.80	65.00	61.73	59.77	58.39	81.33	71.74	1.14%
YoY %	18.15%	5.30%	3.28%	2.36%	-28.21%	13.37%	-	-
Horiz. %	107.05%	90.60%	86.05%	83.31%	81.39%	113.37%	100.00%	-
DPS	68.00	65.00	60.03	63.97	60.99	76.03	73.04	-1.18%
YoY %	4.62%	8.28%	-6.16%	4.89%	-19.78%	4.09%	-	-
Horiz. %	93.10%	88.99%	82.19%	87.58%	83.50%	104.09%	100.00%	-
NAPS	1.80	1.66	1.4808	1.7091	1.5399	1.5806	1.4108	4.14%
YoY %	8.43%	12.10%	-13.36%	10.99%	-2.57%	12.04%	-	-
Horiz. %	127.59%	117.66%	104.96%	121.14%	109.15%	112.04%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	64.20	60.40	44.68	48.48	44.04	41.50	41.25	-
P/RPS	15.65	14.87	11.56	13.92	13.68	10.80	11.69	4.97%
YoY %	5.25%	28.63%	-16.95%	1.75%	26.67%	-7.61%	-	-
Horiz. %	133.88%	127.20%	98.89%	119.08%	117.02%	92.39%	100.00%	-
P/EPS	83.58	92.88	72.41	81.07	75.41	51.05	57.53	6.41%
YoY %	-10.01%	28.27%	-10.68%	7.51%	47.72%	-11.26%	-	-
Horiz. %	145.28%	161.45%	125.86%	140.92%	131.08%	88.74%	100.00%	-
EY	1.20	1.08	1.38	1.23	1.33	1.96	1.74	-5.99%
YoY %	11.11%	-21.74%	12.20%	-7.52%	-32.14%	12.64%	-	-
Horiz. %	68.97%	62.07%	79.31%	70.69%	76.44%	112.64%	100.00%	-
DY	1.06	1.08	1.34	1.32	1.39	1.83	1.77	-8.18%
YoY %	-1.85%	-19.40%	1.52%	-5.04%	-24.04%	3.39%	-	-
Horiz. %	59.89%	61.02%	75.71%	74.58%	78.53%	103.39%	100.00%	-
P/NAPS	35.67	36.39	30.19	28.35	28.60	26.27	29.26	3.35%
YoY %	-1.98%	20.54%	6.49%	-0.87%	8.87%	-10.22%	-	-
Horiz. %	121.91%	124.37%	103.18%	96.89%	97.74%	89.78%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	17/10/13	23/10/12	20/10/11	20/10/10	19/11/09	23/10/08	24/10/07	-
Price	63.00	65.00	43.60	48.00	45.08	41.25	39.75	-
P/RPS	15.36	16.00	11.28	13.79	14.00	10.73	11.26	5.30%
YoY %	-4.00%	41.84%	-18.20%	-1.50%	30.48%	-4.71%	-	-
Horiz. %	136.41%	142.10%	100.18%	122.47%	124.33%	95.29%	100.00%	-
P/EPS	82.02	99.96	70.66	80.27	77.19	50.74	55.44	6.73%
YoY %	-17.95%	41.47%	-11.97%	3.99%	52.13%	-8.48%	-	-
Horiz. %	147.94%	180.30%	127.45%	144.79%	139.23%	91.52%	100.00%	-
EY	1.22	1.00	1.42	1.25	1.30	1.97	1.80	-6.27%
YoY %	22.00%	-29.58%	13.60%	-3.85%	-34.01%	9.44%	-	-
Horiz. %	67.78%	55.56%	78.89%	69.44%	72.22%	109.44%	100.00%	-
DY	1.08	1.00	1.38	1.33	1.35	1.84	1.84	-8.48%
YoY %	8.00%	-27.54%	3.76%	-1.48%	-26.63%	0.00%	-	-
Horiz. %	58.70%	54.35%	75.00%	72.28%	73.37%	100.00%	100.00%	-
P/NAPS	35.00	39.16	29.46	28.07	29.27	26.11	28.19	3.66%
YoY %	-10.62%	32.93%	4.95%	-4.10%	12.10%	-7.38%	-	-
Horiz. %	124.16%	138.91%	104.51%	99.57%	103.83%	92.62%	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