[BAT] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

19-Jul-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 4.99%

YoY- 7.85%

Quarter Report

BATM - 2ndQtr2012.pdf

Latest QR

Upcoming QR

BAT's Result

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	4,777,390	4,645,312	4,506,422	4,202,539	3,988,209	3,952,841	4,083,437	2.64%
YoY %	2.84%	3.08%	7.23%	5.37%	0.89%	-3.20%	-	-
Horiz. %	116.99%	113.76%	110.36%	102.92%	97.67%	96.80%	100.00%	-
PBT	1,198,756	1,181,269	1,051,833	1,026,424	939,129	970,573	1,074,335	1.84%
YoY %	1.48%	12.31%	2.48%	9.30%	-3.24%	-9.66%	-	-
Horiz. %	111.58%	109.95%	97.91%	95.54%	87.41%	90.34%	100.00%	-
Tax	-311,573	-299,366	-254,418	-254,150	-223,057	-253,240	-262,059	2.92%
YoY %	-4.08%	-17.67%	-0.11%	-13.94%	11.92%	3.37%	-	-
Horiz. %	118.89%	114.24%	97.08%	96.98%	85.12%	96.63%	100.00%	-
NP	887,183	881,903	797,415	772,274	716,072	717,333	812,276	1.48%
YoY %	0.60%	10.60%	3.26%	7.85%	-0.18%	-11.69%	-	-
Horiz. %	109.22%	108.57%	98.17%	95.08%	88.16%	88.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	883,655	882,748	797,415	772,274	716,072	717,333	812,276	1.41%
YoY %	0.10%	10.70%	3.26%	7.85%	-0.18%	-11.69%	-	-
Horiz. %	108.79%	108.68%	98.17%	95.08%	88.16%	88.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.99%	25.34%	24.19%	24.76%	23.75%	26.09%	24.39%	-
YoY %	2.57%	4.75%	-2.30%	4.25%	-8.97%	6.97%	-	-
Horiz. %	106.56%	103.90%	99.18%	101.52%	97.38%	106.97%	100.00%	-
Total Cost	3,890,207	3,763,409	3,709,007	3,430,265	3,272,137	3,235,508	3,271,161	2.92%
YoY %	3.37%	1.47%	8.13%	4.83%	1.13%	-1.09%	-	-
Horiz. %	118.92%	115.05%	113.39%	104.86%	100.03%	98.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	539,651	545,362	485,401	473,979	502,459	636,594	596,595	-1.65%
YoY %	-1.05%	12.35%	2.41%	-5.67%	-21.07%	6.70%	-	-
Horiz. %	90.46%	91.41%	81.36%	79.45%	84.22%	106.70%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	890,853	853,734	793,773	731,014	790,859	865,781	756,803	2.75%
YoY %	4.35%	7.55%	8.59%	-7.57%	-8.65%	14.40%	-	-
Horiz. %	117.71%	112.81%	104.89%	96.59%	104.50%	114.40%	100.00%	-
Div Payout %	100.81%	96.71%	99.54%	94.66%	110.44%	120.69%	93.17%	-
YoY %	4.24%	-2.84%	5.16%	-14.29%	-8.49%	29.54%	-	-
Horiz. %	108.20%	103.80%	106.84%	101.60%	118.54%	129.54%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	539,651	545,362	485,401	473,979	502,459	636,594	596,595	-1.65%
YoY %	-1.05%	12.35%	2.41%	-5.67%	-21.07%	6.70%	-	-
Horiz. %	90.46%	91.41%	81.36%	79.45%	84.22%	106.70%	100.00%	-
NOSH	285,530	285,530	285,530	285,530	285,488	285,468	285,452	0.00%
YoY %	0.00%	0.00%	0.00%	0.01%	0.01%	0.01%	-	-
Horiz. %	100.03%	100.03%	100.03%	100.03%	100.01%	100.01%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	18.57%	18.98%	17.70%	18.38%	17.95%	18.15%	19.89%	-
YoY %	-2.16%	7.23%	-3.70%	2.40%	-1.10%	-8.75%	-	-
Horiz. %	93.36%	95.42%	88.99%	92.41%	90.25%	91.25%	100.00%	-
ROE	163.75%	161.86%	164.28%	162.93%	142.51%	112.68%	136.15%	-
YoY %	1.17%	-1.47%	0.83%	14.33%	26.47%	-17.24%	-	-
Horiz. %	120.27%	118.88%	120.66%	119.67%	104.67%	82.76%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	1,673.17	1,626.91	1,578.27	1,471.84	1,396.98	1,384.69	1,430.51	2.64%
YoY %	2.84%	3.08%	7.23%	5.36%	0.89%	-3.20%	-	-
Horiz. %	116.96%	113.73%	110.33%	102.89%	97.66%	96.80%	100.00%	-
EPS	309.48	309.16	279.28	270.47	250.82	251.28	284.56	1.40%
YoY %	0.10%	10.70%	3.26%	7.83%	-0.18%	-11.70%	-	-
Horiz. %	108.76%	108.64%	98.14%	95.05%	88.14%	88.30%	100.00%	-
DPS	312.00	299.00	278.00	256.00	277.00	303.20	265.00	2.75%
YoY %	4.35%	7.55%	8.59%	-7.58%	-8.64%	14.42%	-	-
Horiz. %	117.74%	112.83%	104.91%	96.60%	104.53%	114.42%	100.00%	-
NAPS	1.89	1.91	1.70	1.66	1.76	2.23	2.09	-1.66%
YoY %	-1.05%	12.35%	2.41%	-5.68%	-21.08%	6.70%	-	-
Horiz. %	90.43%	91.39%	81.34%	79.43%	84.21%	106.70%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	1,673.17	1,626.91	1,578.27	1,471.84	1,396.77	1,384.39	1,430.13	2.64%
YoY %	2.84%	3.08%	7.23%	5.37%	0.89%	-3.20%	-	-
Horiz. %	116.99%	113.76%	110.36%	102.92%	97.67%	96.80%	100.00%	-
EPS	309.48	309.16	279.28	270.47	250.79	251.23	284.48	1.41%
YoY %	0.10%	10.70%	3.26%	7.85%	-0.18%	-11.69%	-	-
Horiz. %	108.79%	108.68%	98.17%	95.08%	88.16%	88.31%	100.00%	-
DPS	312.00	299.00	278.00	256.00	276.98	303.22	265.05	2.75%
YoY %	4.35%	7.55%	8.59%	-7.57%	-8.65%	14.40%	-	-
Horiz. %	117.71%	112.81%	104.89%	96.59%	104.50%	114.40%	100.00%	-
NAPS	1.89	1.91	1.70	1.66	1.7597	2.2295	2.0894	-1.65%
YoY %	-1.05%	12.35%	2.41%	-5.67%	-21.07%	6.71%	-	-
Horiz. %	90.46%	91.41%	81.36%	79.45%	84.22%	106.71%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	62.00	65.54	59.60	56.00	46.70	43.88	44.75	-
P/RPS	3.71	4.03	3.78	3.80	3.34	3.17	3.13	2.87%
YoY %	-7.94%	6.61%	-0.53%	13.77%	5.36%	1.28%	-	-
Horiz. %	118.53%	128.75%	120.77%	121.41%	106.71%	101.28%	100.00%	-
P/EPS	20.03	21.20	21.34	20.70	18.62	17.46	15.73	4.10%
YoY %	-5.52%	-0.66%	3.09%	11.17%	6.64%	11.00%	-	-
Horiz. %	127.34%	134.77%	135.66%	131.60%	118.37%	111.00%	100.00%	-
EY	4.99	4.72	4.69	4.83	5.37	5.73	6.36	-3.96%
YoY %	5.72%	0.64%	-2.90%	-10.06%	-6.28%	-9.91%	-	-
Horiz. %	78.46%	74.21%	73.74%	75.94%	84.43%	90.09%	100.00%	-
DY	5.03	4.56	4.66	4.57	5.93	6.91	5.92	-2.67%
YoY %	10.31%	-2.15%	1.97%	-22.93%	-14.18%	16.72%	-	-
Horiz. %	84.97%	77.03%	78.72%	77.20%	100.17%	116.72%	100.00%	-
P/NAPS	32.80	34.31	35.06	33.73	26.53	19.68	21.41	7.36%
YoY %	-4.40%	-2.14%	3.94%	27.14%	34.81%	-8.08%	-	-
Horiz. %	153.20%	160.25%	163.76%	157.54%	123.91%	91.92%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	28/07/15	22/07/14	25/07/13	19/07/12	21/07/11	22/07/10	23/07/09	-
Price	65.60	68.00	60.24	56.72	46.20	43.98	44.75	-
P/RPS	3.92	4.18	3.82	3.85	3.31	3.18	3.13	3.82%
YoY %	-6.22%	9.42%	-0.78%	16.31%	4.09%	1.60%	-	-
Horiz. %	125.24%	133.55%	122.04%	123.00%	105.75%	101.60%	100.00%	-
P/EPS	21.20	21.99	21.57	20.97	18.42	17.50	15.73	5.09%
YoY %	-3.59%	1.95%	2.86%	13.84%	5.26%	11.25%	-	-
Horiz. %	134.77%	139.80%	137.13%	133.31%	117.10%	111.25%	100.00%	-
EY	4.72	4.55	4.64	4.77	5.43	5.71	6.36	-4.84%
YoY %	3.74%	-1.94%	-2.73%	-12.15%	-4.90%	-10.22%	-	-
Horiz. %	74.21%	71.54%	72.96%	75.00%	85.38%	89.78%	100.00%	-
DY	4.76	4.40	4.61	4.51	6.00	6.89	5.92	-3.56%
YoY %	8.18%	-4.56%	2.22%	-24.83%	-12.92%	16.39%	-	-
Horiz. %	80.41%	74.32%	77.87%	76.18%	101.35%	116.39%	100.00%	-
P/NAPS	34.71	35.60	35.44	34.17	26.25	19.72	21.41	8.38%
YoY %	-2.50%	0.45%	3.72%	30.17%	33.11%	-7.89%	-	-
Horiz. %	162.12%	166.28%	165.53%	159.60%	122.61%	92.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos