[BAT] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -13.4%
YoY- -3.45%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 840,613 1,057,992 1,205,606 1,093,453 1,093,982 987,265 959,163 -2.17%
PBT 316,491 272,557 265,943 254,301 246,120 228,832 228,426 5.57%
Tax -27,159 -78,029 -78,503 -65,215 -49,405 -48,184 -45,705 -8.30%
NP 289,332 194,528 187,440 189,086 196,715 180,648 182,721 7.95%
-
NP to SH 299,116 196,121 185,525 189,931 196,715 180,648 182,721 8.55%
-
Tax Rate 8.58% 28.63% 29.52% 25.64% 20.07% 21.06% 20.01% -
Total Cost 551,281 863,464 1,018,166 904,367 897,267 806,617 776,442 -5.54%
-
Net Worth 613,889 545,362 525,375 508,243 485,401 430,929 491,062 3.78%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 219,858 222,713 222,713 222,713 219,858 188,353 179,865 3.39%
Div Payout % 73.50% 113.56% 120.04% 117.26% 111.76% 104.27% 98.44% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 613,889 545,362 525,375 508,243 485,401 430,929 491,062 3.78%
NOSH 285,530 285,530 285,530 285,530 285,530 285,383 285,501 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 34.42% 18.39% 15.55% 17.29% 17.98% 18.30% 19.05% -
ROE 48.72% 35.96% 35.31% 37.37% 40.53% 41.92% 37.21% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 294.40 370.54 422.23 382.96 383.14 345.94 335.96 -2.17%
EPS 101.30 68.10 65.60 66.20 68.90 63.30 64.00 7.94%
DPS 77.00 78.00 78.00 78.00 77.00 66.00 63.00 3.39%
NAPS 2.15 1.91 1.84 1.78 1.70 1.51 1.72 3.78%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 294.40 370.54 422.23 382.96 383.14 345.77 335.92 -2.17%
EPS 101.30 68.10 65.60 66.20 68.90 63.27 63.99 7.94%
DPS 77.00 78.00 78.00 78.00 77.00 65.97 62.99 3.40%
NAPS 2.15 1.91 1.84 1.78 1.70 1.5092 1.7198 3.78%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 44.60 56.08 65.10 64.12 62.00 49.92 45.00 -
P/RPS 15.15 15.13 15.42 16.74 16.18 14.43 13.39 2.07%
P/EPS 42.57 81.65 100.19 96.39 89.99 78.86 70.31 -8.01%
EY 2.35 1.22 1.00 1.04 1.11 1.27 1.42 8.75%
DY 1.73 1.39 1.20 1.22 1.24 1.32 1.40 3.58%
P/NAPS 20.74 29.36 35.38 36.02 36.47 33.06 26.16 -3.79%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 16/02/17 17/02/16 16/02/15 19/02/14 26/02/13 16/02/12 22/02/11 -
Price 48.78 56.08 70.60 60.00 58.30 52.30 46.32 -
P/RPS 16.57 15.13 16.72 15.67 15.22 15.12 13.79 3.10%
P/EPS 46.56 81.65 108.66 90.20 84.62 82.62 72.38 -7.08%
EY 2.15 1.22 0.92 1.11 1.18 1.21 1.38 7.66%
DY 1.58 1.39 1.10 1.30 1.32 1.26 1.36 2.52%
P/NAPS 22.69 29.36 38.37 33.71 34.29 34.64 26.93 -2.81%

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