[BAT] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -15.93%
YoY- 5.34%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,161,681 1,209,910 1,171,384 1,160,055 1,104,525 993,591 919,197 3.97%
PBT 346,878 321,251 295,365 249,980 239,310 222,578 234,502 6.73%
Tax -89,987 -80,150 -76,038 -64,307 -63,041 -51,924 -67,768 4.83%
NP 256,891 241,101 219,327 185,673 176,269 170,654 166,734 7.46%
-
NP to SH 256,891 241,101 219,327 185,673 176,269 170,654 166,734 7.46%
-
Tax Rate 25.94% 24.95% 25.74% 25.72% 26.34% 23.33% 28.90% -
Total Cost 904,790 968,809 952,057 974,382 928,256 822,937 752,463 3.11%
-
Net Worth 573,915 562,494 513,953 473,979 422,817 487,990 439,675 4.53%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 222,713 222,713 194,160 185,594 171,412 182,639 174,157 4.18%
Div Payout % 86.70% 92.37% 88.53% 99.96% 97.24% 107.02% 104.45% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 573,915 562,494 513,953 473,979 422,817 487,990 439,675 4.53%
NOSH 285,530 285,530 285,530 285,530 285,687 285,374 285,503 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 22.11% 19.93% 18.72% 16.01% 15.96% 17.18% 18.14% -
ROE 44.76% 42.86% 42.67% 39.17% 41.69% 34.97% 37.92% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 406.85 423.74 410.25 406.28 386.62 348.17 321.96 3.97%
EPS 90.00 84.40 76.80 65.00 61.70 59.80 58.40 7.47%
DPS 78.00 78.00 68.00 65.00 60.00 64.00 61.00 4.18%
NAPS 2.01 1.97 1.80 1.66 1.48 1.71 1.54 4.53%
Adjusted Per Share Value based on latest NOSH - 285,530
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 406.85 423.74 410.25 406.28 386.83 347.98 321.93 3.97%
EPS 90.00 84.40 76.80 65.00 61.73 59.77 58.39 7.47%
DPS 78.00 78.00 68.00 65.00 60.03 63.97 60.99 4.18%
NAPS 2.01 1.97 1.80 1.66 1.4808 1.7091 1.5399 4.53%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 60.32 70.50 64.20 60.40 44.68 48.48 44.04 -
P/RPS 14.83 16.64 15.65 14.87 11.56 13.92 13.68 1.35%
P/EPS 67.04 83.49 83.58 92.88 72.41 81.07 75.41 -1.94%
EY 1.49 1.20 1.20 1.08 1.38 1.23 1.33 1.91%
DY 1.29 1.11 1.06 1.08 1.34 1.32 1.39 -1.23%
P/NAPS 30.01 35.79 35.67 36.39 30.19 28.35 28.60 0.80%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/10/15 16/10/14 17/10/13 23/10/12 20/10/11 20/10/10 19/11/09 -
Price 64.20 66.72 63.00 65.00 43.60 48.00 45.08 -
P/RPS 15.78 15.75 15.36 16.00 11.28 13.79 14.00 2.01%
P/EPS 71.36 79.01 82.02 99.96 70.66 80.27 77.19 -1.29%
EY 1.40 1.27 1.22 1.00 1.42 1.25 1.30 1.24%
DY 1.21 1.17 1.08 1.00 1.38 1.33 1.35 -1.80%
P/NAPS 31.94 33.87 35.00 39.16 29.46 28.07 29.27 1.46%

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