[BAT] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
08-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -9.18%
YoY- -1.74%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 635,859 770,657 861,885 660,229 662,447 770,623 700,163 -1.59%
PBT 56,876 94,288 104,904 100,415 134,136 158,952 101,995 -9.27%
Tax -9,512 -32,560 -33,449 -27,695 -36,433 -42,586 -20,956 -12.32%
NP 47,364 61,728 71,455 72,720 97,703 116,366 81,039 -8.55%
-
NP to SH 47,364 61,728 71,455 72,720 93,864 116,366 78,198 -8.01%
-
Tax Rate 16.72% 34.53% 31.89% 27.58% 27.16% 26.79% 20.55% -
Total Cost 588,495 708,929 790,430 587,509 564,744 654,257 619,124 -0.84%
-
Net Worth 376,899 376,899 382,610 374,044 388,320 422,584 382,610 -0.25%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 42,829 59,961 77,093 77,093 94,224 134,199 122,777 -16.09%
Div Payout % 90.43% 97.14% 107.89% 106.01% 100.38% 115.33% 157.01% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 376,899 376,899 382,610 374,044 388,320 422,584 382,610 -0.25%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.45% 8.01% 8.29% 11.01% 14.75% 15.10% 11.57% -
ROE 12.57% 16.38% 18.68% 19.44% 24.17% 27.54% 20.44% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 222.69 269.90 301.85 231.23 232.01 269.89 245.22 -1.59%
EPS 16.60 21.60 25.00 25.50 34.20 40.80 28.40 -8.55%
DPS 15.00 21.00 27.00 27.00 33.00 47.00 43.00 -16.09%
NAPS 1.32 1.32 1.34 1.31 1.36 1.48 1.34 -0.25%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 222.69 269.90 301.85 231.23 232.01 269.89 245.22 -1.59%
EPS 16.60 21.60 25.00 25.50 34.20 40.80 28.40 -8.55%
DPS 15.00 21.00 27.00 27.00 33.00 47.00 43.00 -16.09%
NAPS 1.32 1.32 1.34 1.31 1.36 1.48 1.34 -0.25%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 9.29 11.22 13.98 14.08 15.08 36.08 40.00 -
P/RPS 4.17 4.16 4.63 6.09 6.50 13.37 16.31 -20.32%
P/EPS 56.00 51.90 55.86 55.28 45.87 88.53 146.05 -14.75%
EY 1.79 1.93 1.79 1.81 2.18 1.13 0.68 17.49%
DY 1.61 1.87 1.93 1.92 2.19 1.30 1.08 6.87%
P/NAPS 7.04 8.50 10.43 10.75 11.09 24.38 29.85 -21.38%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 06/02/24 08/02/23 08/02/22 10/02/21 20/02/20 21/02/19 13/02/18 -
Price 9.08 12.80 12.40 13.16 12.70 37.30 32.88 -
P/RPS 4.08 4.74 4.11 5.69 5.47 13.82 13.41 -17.98%
P/EPS 54.74 59.21 49.55 51.67 38.63 91.52 120.06 -12.26%
EY 1.83 1.69 2.02 1.94 2.59 1.09 0.83 14.07%
DY 1.65 1.64 2.18 2.05 2.60 1.26 1.31 3.91%
P/NAPS 6.88 9.70 9.25 10.05 9.34 25.20 24.54 -19.09%

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