[BAT] YoY TTM Result on 30-Sep-2013 [#3]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

17-Oct-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- 4.22%

YoY- 6.32%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
TTM Result
Revenue	3,973,771	4,729,161	4,683,838	4,517,751	4,258,069	4,099,143	4,027,235	-0.22%
YoY %	-15.97%	0.97%	3.68%	6.10%	3.88%	1.79%	-	-
Horiz. %	98.67%	117.43%	116.30%	112.18%	105.73%	101.79%	100.00%	-
PBT	864,524	1,224,383	1,207,155	1,097,218	1,037,094	955,861	958,649	-1.70%
YoY %	-29.39%	1.43%	10.02%	5.80%	8.50%	-0.29%	-	-
Horiz. %	90.18%	127.72%	125.92%	114.45%	108.18%	99.71%	100.00%	-
Tax	-238,038	-321,410	-303,478	-266,149	-255,416	-234,174	-237,396	0.04%
YoY %	25.94%	-5.91%	-14.03%	-4.20%	-9.07%	1.36%	-	-
Horiz. %	100.27%	135.39%	127.84%	112.11%	107.59%	98.64%	100.00%	-
NP	626,486	902,973	903,677	831,069	781,678	721,687	721,253	-2.31%
YoY %	-30.62%	-0.08%	8.74%	6.32%	8.31%	0.06%	-	-
Horiz. %	86.86%	125.20%	125.29%	115.23%	108.38%	100.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	629,072	899,445	904,522	831,069	781,678	721,687	721,253	-2.25%
YoY %	-30.06%	-0.56%	8.84%	6.32%	8.31%	0.06%	-	-
Horiz. %	87.22%	124.71%	125.41%	115.23%	108.38%	100.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.53%	26.25%	25.14%	24.26%	24.63%	24.50%	24.76%	-
YoY %	4.88%	4.42%	3.63%	-1.50%	0.53%	-1.05%	-	-
Horiz. %	111.19%	106.02%	101.53%	97.98%	99.47%	98.95%	100.00%	-
Total Cost	3,347,285	3,826,188	3,780,161	3,686,682	3,476,391	3,377,456	3,305,982	0.20%
YoY %	-12.52%	1.22%	2.54%	6.05%	2.93%	2.16%	-	-
Horiz. %	101.25%	115.74%	114.34%	111.52%	105.15%	102.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	471,124	573,915	562,494	513,953	473,979	422,817	487,990	-0.58%
YoY %	-17.91%	2.03%	9.44%	8.43%	12.10%	-13.36%	-	-
Horiz. %	96.54%	117.61%	115.27%	105.32%	97.13%	86.64%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	665,284	890,853	882,287	802,339	745,197	779,632	874,264	-4.44%
YoY %	-25.32%	0.97%	9.96%	7.67%	-4.42%	-10.82%	-	-
Horiz. %	76.10%	101.90%	100.92%	91.77%	85.24%	89.18%	100.00%	-
Div Payout %	105.76%	99.04%	97.54%	96.54%	95.33%	108.03%	121.21%	-
YoY %	6.79%	1.54%	1.04%	1.27%	-11.76%	-10.87%	-	-
Horiz. %	87.25%	81.71%	80.47%	79.65%	78.65%	89.13%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	471,124	573,915	562,494	513,953	473,979	422,817	487,990	-0.58%
YoY %	-17.91%	2.03%	9.44%	8.43%	12.10%	-13.36%	-	-
Horiz. %	96.54%	117.61%	115.27%	105.32%	97.13%	86.64%	100.00%	-
NOSH	285,530	285,530	285,530	285,530	285,530	285,687	285,374	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.05%	0.11%	-	-
Horiz. %	100.05%	100.05%	100.05%	100.05%	100.05%	100.11%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	15.77%	19.09%	19.29%	18.40%	18.36%	17.61%	17.91%	-
YoY %	-17.39%	-1.04%	4.84%	0.22%	4.26%	-1.68%	-	-
Horiz. %	88.05%	106.59%	107.71%	102.74%	102.51%	98.32%	100.00%	-
ROE	133.53%	156.72%	160.81%	161.70%	164.92%	170.69%	147.80%	-
YoY %	-14.80%	-2.54%	-0.55%	-1.95%	-3.38%	15.49%	-	-
Horiz. %	90.35%	106.04%	108.80%	109.40%	111.58%	115.49%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	1,391.72	1,656.27	1,640.40	1,582.23	1,491.29	1,434.84	1,411.21	-0.23%
YoY %	-15.97%	0.97%	3.68%	6.10%	3.93%	1.67%	-	-
Horiz. %	98.62%	117.37%	116.24%	112.12%	105.67%	101.67%	100.00%	-
EPS	220.32	315.01	316.79	291.06	273.76	252.61	252.74	-2.25%
YoY %	-30.06%	-0.56%	8.84%	6.32%	8.37%	-0.05%	-	-
Horiz. %	87.17%	124.64%	125.34%	115.16%	108.32%	99.95%	100.00%	-
DPS	233.00	312.00	309.00	281.00	261.00	273.00	306.20	-4.44%
YoY %	-25.32%	0.97%	9.96%	7.66%	-4.40%	-10.84%	-	-
Horiz. %	76.09%	101.89%	100.91%	91.77%	85.24%	89.16%	100.00%	-
NAPS	1.65	2.01	1.97	1.80	1.66	1.48	1.71	-0.59%
YoY %	-17.91%	2.03%	9.44%	8.43%	12.16%	-13.45%	-	-
Horiz. %	96.49%	117.54%	115.20%	105.26%	97.08%	86.55%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	1,391.72	1,656.27	1,640.40	1,582.23	1,491.29	1,435.63	1,410.44	-0.22%
YoY %	-15.97%	0.97%	3.68%	6.10%	3.88%	1.79%	-	-
Horiz. %	98.67%	117.43%	116.30%	112.18%	105.73%	101.79%	100.00%	-
EPS	220.32	315.01	316.79	291.06	273.76	252.75	252.60	-2.25%
YoY %	-30.06%	-0.56%	8.84%	6.32%	8.31%	0.06%	-	-
Horiz. %	87.22%	124.71%	125.41%	115.23%	108.38%	100.06%	100.00%	-
DPS	233.00	312.00	309.00	281.00	261.00	273.05	306.19	-4.44%
YoY %	-25.32%	0.97%	9.96%	7.66%	-4.41%	-10.82%	-	-
Horiz. %	76.10%	101.90%	100.92%	91.77%	85.24%	89.18%	100.00%	-
NAPS	1.65	2.01	1.97	1.80	1.66	1.4808	1.7091	-0.58%
YoY %	-17.91%	2.03%	9.44%	8.43%	12.10%	-13.36%	-	-
Horiz. %	96.54%	117.61%	115.27%	105.32%	97.13%	86.64%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	49.14	60.32	70.50	64.20	60.40	44.68	48.48	-
P/RPS	3.53	3.64	4.30	4.06	4.05	3.11	3.44	0.43%
YoY %	-3.02%	-15.35%	5.91%	0.25%	30.23%	-9.59%	-	-
Horiz. %	102.62%	105.81%	125.00%	118.02%	117.73%	90.41%	100.00%	-
P/EPS	22.30	19.15	22.25	22.06	22.06	17.69	19.18	2.54%
YoY %	16.45%	-13.93%	0.86%	0.00%	24.70%	-7.77%	-	-
Horiz. %	116.27%	99.84%	116.01%	115.02%	115.02%	92.23%	100.00%	-
EY	4.48	5.22	4.49	4.53	4.53	5.65	5.21	-2.48%
YoY %	-14.18%	16.26%	-0.88%	0.00%	-19.82%	8.45%	-	-
Horiz. %	85.99%	100.19%	86.18%	86.95%	86.95%	108.45%	100.00%	-
DY	4.74	5.17	4.38	4.38	4.32	6.11	6.32	-4.67%
YoY %	-8.32%	18.04%	0.00%	1.39%	-29.30%	-3.32%	-	-
Horiz. %	75.00%	81.80%	69.30%	69.30%	68.35%	96.68%	100.00%	-
P/NAPS	29.78	30.01	35.79	35.67	36.39	30.19	28.35	0.82%
YoY %	-0.77%	-16.15%	0.34%	-1.98%	20.54%	6.49%	-	-
Horiz. %	105.04%	105.86%	126.24%	125.82%	128.36%	106.49%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	24/10/16	27/10/15	16/10/14	17/10/13	23/10/12	20/10/11	20/10/10	-
Price	50.24	64.20	66.72	63.00	65.00	43.60	48.00	-
P/RPS	3.61	3.88	4.07	3.98	4.36	3.04	3.40	1.00%
YoY %	-6.96%	-4.67%	2.26%	-8.72%	43.42%	-10.59%	-	-
Horiz. %	106.18%	114.12%	119.71%	117.06%	128.24%	89.41%	100.00%	-
P/EPS	22.80	20.38	21.06	21.64	23.74	17.26	18.99	3.09%
YoY %	11.87%	-3.23%	-2.68%	-8.85%	37.54%	-9.11%	-	-
Horiz. %	120.06%	107.32%	110.90%	113.95%	125.01%	90.89%	100.00%	-
EY	4.39	4.91	4.75	4.62	4.21	5.79	5.27	-2.99%
YoY %	-10.59%	3.37%	2.81%	9.74%	-27.29%	9.87%	-	-
Horiz. %	83.30%	93.17%	90.13%	87.67%	79.89%	109.87%	100.00%	-
DY	4.64	4.86	4.63	4.46	4.02	6.26	6.38	-5.16%
YoY %	-4.53%	4.97%	3.81%	10.95%	-35.78%	-1.88%	-	-
Horiz. %	72.73%	76.18%	72.57%	69.91%	63.01%	98.12%	100.00%	-
P/NAPS	30.45	31.94	33.87	35.00	39.16	29.46	28.07	1.36%
YoY %	-4.66%	-5.70%	-3.23%	-10.62%	32.93%	4.95%	-	-
Horiz. %	108.48%	113.79%	120.66%	124.69%	139.51%	104.95%	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