[BAT] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -25.55%
YoY- 13.92%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 987,265 959,163 1,020,950 1,002,447 948,236 797,145 637,561 7.55%
PBT 228,832 228,426 227,896 215,796 208,127 170,403 127,147 10.28%
Tax -48,184 -45,705 -55,031 -42,922 -56,381 -47,773 -36,295 4.83%
NP 180,648 182,721 172,865 172,874 151,746 122,630 90,852 12.13%
-
NP to SH 180,648 182,721 172,865 172,874 151,746 122,630 90,852 12.13%
-
Tax Rate 21.06% 20.01% 24.15% 19.89% 27.09% 28.04% 28.55% -
Total Cost 806,617 776,442 848,085 829,573 796,490 674,515 546,709 6.69%
-
Net Worth 430,929 491,062 440,019 405,753 345,786 550,409 617,107 -5.80%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 188,353 179,865 177,150 217,164 211,472 416,371 477,972 -14.37%
Div Payout % 104.27% 98.44% 102.48% 125.62% 139.36% 339.53% 526.10% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 430,929 491,062 440,019 405,753 345,786 550,409 617,107 -5.80%
NOSH 285,383 285,501 285,727 285,742 285,774 285,186 285,698 -0.01%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 18.30% 19.05% 16.93% 17.25% 16.00% 15.38% 14.25% -
ROE 41.92% 37.21% 39.29% 42.61% 43.88% 22.28% 14.72% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 345.94 335.96 357.32 350.82 331.81 279.52 223.16 7.57%
EPS 63.30 64.00 60.50 60.50 53.10 43.00 31.80 12.15%
DPS 66.00 63.00 62.00 76.00 74.00 146.00 167.30 -14.35%
NAPS 1.51 1.72 1.54 1.42 1.21 1.93 2.16 -5.78%
Adjusted Per Share Value based on latest NOSH - 285,742
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 345.77 335.92 357.56 351.08 332.10 279.18 223.29 7.55%
EPS 63.27 63.99 60.54 60.54 53.15 42.95 31.82 12.13%
DPS 65.97 62.99 62.04 76.06 74.06 145.82 167.40 -14.36%
NAPS 1.5092 1.7198 1.5411 1.4211 1.211 1.9277 2.1613 -5.80%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 49.92 45.00 42.80 44.50 41.25 43.25 40.25 -
P/RPS 14.43 13.39 11.98 12.68 12.43 15.47 18.04 -3.65%
P/EPS 78.86 70.31 70.74 73.55 77.68 100.58 126.57 -7.57%
EY 1.27 1.42 1.41 1.36 1.29 0.99 0.79 8.22%
DY 1.32 1.40 1.45 1.71 1.79 3.38 4.16 -17.40%
P/NAPS 33.06 26.16 27.79 31.34 34.09 22.41 18.63 10.02%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 16/02/12 22/02/11 11/02/10 19/02/09 21/02/08 15/02/07 23/03/06 -
Price 52.30 46.32 42.10 44.00 42.25 46.00 44.00 -
P/RPS 15.12 13.79 11.78 12.54 12.73 16.46 19.72 -4.32%
P/EPS 82.62 72.38 69.59 72.73 79.57 106.98 138.36 -8.23%
EY 1.21 1.38 1.44 1.38 1.26 0.93 0.72 9.03%
DY 1.26 1.36 1.47 1.73 1.75 3.17 3.80 -16.79%
P/NAPS 34.64 26.93 27.34 30.99 34.92 23.83 20.37 9.24%

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