[BAT] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
24-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -6.57%
YoY- -30.06%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,616,730 2,752,486 3,142,709 3,973,771 4,729,161 4,683,838 4,517,751 -8.69%
PBT 487,070 566,052 853,722 864,524 1,224,383 1,207,155 1,097,218 -12.65%
Tax -122,708 -132,848 -152,793 -238,038 -321,410 -303,478 -266,149 -12.10%
NP 364,362 433,204 700,929 626,486 902,973 903,677 831,069 -12.83%
-
NP to SH 366,998 433,612 700,606 629,072 899,445 904,522 831,069 -12.73%
-
Tax Rate 25.19% 23.47% 17.90% 27.53% 26.25% 25.14% 24.26% -
Total Cost 2,252,368 2,319,282 2,441,780 3,347,285 3,826,188 3,780,161 3,686,682 -7.88%
-
Net Worth 376,899 419,729 425,439 471,124 573,915 562,494 513,953 -5.03%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 376,899 431,150 579,625 665,284 890,853 882,287 802,339 -11.82%
Div Payout % 102.70% 99.43% 82.73% 105.76% 99.04% 97.54% 96.54% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 376,899 419,729 425,439 471,124 573,915 562,494 513,953 -5.03%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 13.92% 15.74% 22.30% 15.77% 19.09% 19.29% 18.40% -
ROE 97.37% 103.31% 164.68% 133.53% 156.72% 160.81% 161.70% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 916.45 963.99 1,100.66 1,391.72 1,656.27 1,640.40 1,582.23 -8.69%
EPS 128.53 151.86 245.37 220.32 315.01 316.79 291.06 -12.73%
DPS 132.00 151.00 203.00 233.00 312.00 309.00 281.00 -11.82%
NAPS 1.32 1.47 1.49 1.65 2.01 1.97 1.80 -5.03%
Adjusted Per Share Value based on latest NOSH - 285,530
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 916.45 963.99 1,100.66 1,391.72 1,656.27 1,640.40 1,582.23 -8.69%
EPS 128.53 151.86 245.37 220.32 315.01 316.79 291.06 -12.73%
DPS 132.00 151.00 203.00 233.00 312.00 309.00 281.00 -11.82%
NAPS 1.32 1.47 1.49 1.65 2.01 1.97 1.80 -5.03%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 18.94 31.72 43.74 49.14 60.32 70.50 64.20 -
P/RPS 2.07 3.29 3.97 3.53 3.64 4.30 4.06 -10.61%
P/EPS 14.74 20.89 17.83 22.30 19.15 22.25 22.06 -6.49%
EY 6.79 4.79 5.61 4.48 5.22 4.49 4.53 6.97%
DY 6.97 4.76 4.64 4.74 5.17 4.38 4.38 8.04%
P/NAPS 14.35 21.58 29.36 29.78 30.01 35.79 35.67 -14.07%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/10/19 19/10/18 23/10/17 24/10/16 27/10/15 16/10/14 17/10/13 -
Price 18.82 32.02 42.60 50.24 64.20 66.72 63.00 -
P/RPS 2.05 3.32 3.87 3.61 3.88 4.07 3.98 -10.46%
P/EPS 14.64 21.08 17.36 22.80 20.38 21.06 21.64 -6.30%
EY 6.83 4.74 5.76 4.39 4.91 4.75 4.62 6.72%
DY 7.01 4.72 4.77 4.64 4.86 4.63 4.46 7.82%
P/NAPS 14.26 21.78 28.59 30.45 31.94 33.87 35.00 -13.89%

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