[BAT] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 19.32%
YoY- 6.55%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 735,528 757,282 932,192 1,161,681 1,209,910 1,171,384 1,160,055 -7.30%
PBT 188,634 186,871 244,316 346,878 321,251 295,365 249,980 -4.58%
Tax -42,828 -41,377 -35,757 -89,987 -80,150 -76,038 -64,307 -6.54%
NP 145,806 145,494 208,559 256,891 241,101 219,327 185,673 -3.94%
-
NP to SH 145,806 143,179 212,623 256,891 241,101 219,327 185,673 -3.94%
-
Tax Rate 22.70% 22.14% 14.64% 25.94% 24.95% 25.74% 25.72% -
Total Cost 589,722 611,788 723,633 904,790 968,809 952,057 974,382 -8.02%
-
Net Worth 419,729 425,439 471,124 573,915 562,494 513,953 473,979 -2.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 114,212 122,777 157,041 222,713 222,713 194,160 185,594 -7.76%
Div Payout % 78.33% 85.75% 73.86% 86.70% 92.37% 88.53% 99.96% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 419,729 425,439 471,124 573,915 562,494 513,953 473,979 -2.00%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 19.82% 19.21% 22.37% 22.11% 19.93% 18.72% 16.01% -
ROE 34.74% 33.65% 45.13% 44.76% 42.86% 42.67% 39.17% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 257.60 265.22 326.48 406.85 423.74 410.25 406.28 -7.30%
EPS 51.10 51.00 73.00 90.00 84.40 76.80 65.00 -3.92%
DPS 40.00 43.00 55.00 78.00 78.00 68.00 65.00 -7.76%
NAPS 1.47 1.49 1.65 2.01 1.97 1.80 1.66 -2.00%
Adjusted Per Share Value based on latest NOSH - 285,530
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 257.60 265.22 326.48 406.85 423.74 410.25 406.28 -7.30%
EPS 51.10 51.00 73.00 90.00 84.40 76.80 65.00 -3.92%
DPS 40.00 43.00 55.00 78.00 78.00 68.00 65.00 -7.76%
NAPS 1.47 1.49 1.65 2.01 1.97 1.80 1.66 -2.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 31.72 43.74 49.14 60.32 70.50 64.20 60.40 -
P/RPS 12.31 16.49 15.05 14.83 16.64 15.65 14.87 -3.09%
P/EPS 62.12 87.23 65.99 67.04 83.49 83.58 92.88 -6.48%
EY 1.61 1.15 1.52 1.49 1.20 1.20 1.08 6.87%
DY 1.26 0.98 1.12 1.29 1.11 1.06 1.08 2.60%
P/NAPS 21.58 29.36 29.78 30.01 35.79 35.67 36.39 -8.33%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 19/10/18 23/10/17 24/10/16 27/10/15 16/10/14 17/10/13 23/10/12 -
Price 32.02 42.60 50.24 64.20 66.72 63.00 65.00 -
P/RPS 12.43 16.06 15.39 15.78 15.75 15.36 16.00 -4.11%
P/EPS 62.70 84.95 67.47 71.36 79.01 82.02 99.96 -7.47%
EY 1.59 1.18 1.48 1.40 1.27 1.22 1.00 8.03%
DY 1.25 1.01 1.09 1.21 1.17 1.08 1.00 3.78%
P/NAPS 21.78 28.59 30.45 31.94 33.87 35.00 39.16 -9.31%

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