[BAT] YoY Quarter Result on 31-Mar-2022 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -26.82%
YoY- -17.15%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 411,968 390,225 521,559 566,552 481,146 620,958 637,649 -7.01%
PBT 40,118 53,032 77,076 83,059 66,939 116,589 126,626 -17.41%
Tax -10,130 -12,710 -24,788 -19,946 -16,173 -27,989 -30,400 -16.72%
NP 29,988 40,322 52,288 63,113 50,766 88,600 96,226 -17.64%
-
NP to SH 29,988 40,322 52,288 63,113 50,766 88,600 95,884 -17.59%
-
Tax Rate 25.25% 23.97% 32.16% 24.01% 24.16% 24.01% 24.01% -
Total Cost 381,980 349,903 469,271 503,439 430,380 532,358 541,423 -5.64%
-
Net Worth 368,333 356,912 356,912 362,623 351,201 374,044 354,057 0.66%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 28,553 37,118 48,540 59,961 48,540 85,659 94,224 -18.02%
Div Payout % 95.21% 92.06% 92.83% 95.01% 95.62% 96.68% 98.27% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 368,333 356,912 356,912 362,623 351,201 374,044 354,057 0.66%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.28% 10.33% 10.03% 11.14% 10.55% 14.27% 15.09% -
ROE 8.14% 11.30% 14.65% 17.40% 14.45% 23.69% 27.08% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 144.28 136.67 182.66 198.42 168.51 217.48 223.32 -7.01%
EPS 10.50 14.10 18.30 22.10 17.80 31.00 33.70 -17.64%
DPS 10.00 13.00 17.00 21.00 17.00 30.00 33.00 -18.02%
NAPS 1.29 1.25 1.25 1.27 1.23 1.31 1.24 0.66%
Adjusted Per Share Value based on latest NOSH - 285,530
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 144.28 136.67 182.66 198.42 168.51 217.48 223.32 -7.01%
EPS 10.50 14.10 18.30 22.10 17.80 31.00 33.70 -17.64%
DPS 10.00 13.00 17.00 21.00 17.00 30.00 33.00 -18.02%
NAPS 1.29 1.25 1.25 1.27 1.23 1.31 1.24 0.66%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 8.10 10.86 12.44 13.10 10.30 36.14 26.42 -
P/RPS 5.61 7.95 6.81 6.60 6.11 16.62 11.83 -11.68%
P/EPS 77.12 76.90 67.93 59.27 57.93 116.47 78.68 -0.33%
EY 1.30 1.30 1.47 1.69 1.73 0.86 1.27 0.38%
DY 1.23 1.20 1.37 1.60 1.65 0.83 1.25 -0.26%
P/NAPS 6.28 8.69 9.95 10.31 8.37 27.59 21.31 -18.40%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 29/05/23 27/05/22 31/05/21 21/05/20 28/05/19 21/05/18 -
Price 9.04 10.82 12.78 15.76 13.30 33.44 33.40 -
P/RPS 6.27 7.92 7.00 7.94 7.89 15.38 14.96 -13.48%
P/EPS 86.07 76.62 69.79 71.30 74.80 107.77 99.46 -2.37%
EY 1.16 1.31 1.43 1.40 1.34 0.93 1.01 2.33%
DY 1.11 1.20 1.33 1.33 1.28 0.90 0.99 1.92%
P/NAPS 7.01 8.66 10.22 12.41 10.81 25.53 26.94 -20.08%

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