[BAT] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 3.68%
YoY- -0.01%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,093,982 987,265 959,163 1,020,950 1,002,447 948,236 797,145 5.41%
PBT 246,120 228,832 228,426 227,896 215,796 208,127 170,403 6.31%
Tax -49,405 -48,184 -45,705 -55,031 -42,922 -56,381 -47,773 0.56%
NP 196,715 180,648 182,721 172,865 172,874 151,746 122,630 8.18%
-
NP to SH 196,715 180,648 182,721 172,865 172,874 151,746 122,630 8.18%
-
Tax Rate 20.07% 21.06% 20.01% 24.15% 19.89% 27.09% 28.04% -
Total Cost 897,267 806,617 776,442 848,085 829,573 796,490 674,515 4.86%
-
Net Worth 485,401 430,929 491,062 440,019 405,753 345,786 550,409 -2.07%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 219,858 188,353 179,865 177,150 217,164 211,472 416,371 -10.08%
Div Payout % 111.76% 104.27% 98.44% 102.48% 125.62% 139.36% 339.53% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 485,401 430,929 491,062 440,019 405,753 345,786 550,409 -2.07%
NOSH 285,530 285,383 285,501 285,727 285,742 285,774 285,186 0.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.98% 18.30% 19.05% 16.93% 17.25% 16.00% 15.38% -
ROE 40.53% 41.92% 37.21% 39.29% 42.61% 43.88% 22.28% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 383.14 345.94 335.96 357.32 350.82 331.81 279.52 5.39%
EPS 68.90 63.30 64.00 60.50 60.50 53.10 43.00 8.16%
DPS 77.00 66.00 63.00 62.00 76.00 74.00 146.00 -10.10%
NAPS 1.70 1.51 1.72 1.54 1.42 1.21 1.93 -2.09%
Adjusted Per Share Value based on latest NOSH - 285,727
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 383.14 345.77 335.92 357.56 351.08 332.10 279.18 5.41%
EPS 68.90 63.27 63.99 60.54 60.54 53.15 42.95 8.18%
DPS 77.00 65.97 62.99 62.04 76.06 74.06 145.82 -10.08%
NAPS 1.70 1.5092 1.7198 1.5411 1.4211 1.211 1.9277 -2.07%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 62.00 49.92 45.00 42.80 44.50 41.25 43.25 -
P/RPS 16.18 14.43 13.39 11.98 12.68 12.43 15.47 0.75%
P/EPS 89.99 78.86 70.31 70.74 73.55 77.68 100.58 -1.83%
EY 1.11 1.27 1.42 1.41 1.36 1.29 0.99 1.92%
DY 1.24 1.32 1.40 1.45 1.71 1.79 3.38 -15.37%
P/NAPS 36.47 33.06 26.16 27.79 31.34 34.09 22.41 8.44%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 16/02/12 22/02/11 11/02/10 19/02/09 21/02/08 15/02/07 -
Price 58.30 52.30 46.32 42.10 44.00 42.25 46.00 -
P/RPS 15.22 15.12 13.79 11.78 12.54 12.73 16.46 -1.29%
P/EPS 84.62 82.62 72.38 69.59 72.73 79.57 106.98 -3.82%
EY 1.18 1.21 1.38 1.44 1.38 1.26 0.93 4.04%
DY 1.32 1.26 1.36 1.47 1.73 1.75 3.17 -13.57%
P/NAPS 34.29 34.64 26.93 27.34 30.99 34.92 23.83 6.24%

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