[BAT] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
16-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -0.29%
YoY- -1.57%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 4,795,991 4,517,222 4,364,786 4,127,245 3,965,448 3,923,421 4,135,220 2.50%
PBT 1,218,797 1,105,399 1,054,382 956,267 959,179 1,005,312 1,081,166 2.01%
Tax -316,766 -281,959 -256,637 -236,653 -228,070 -258,528 -269,483 2.72%
NP 902,031 823,440 797,745 719,614 731,109 746,784 811,683 1.77%
-
NP to SH 900,116 824,285 797,745 719,614 731,109 746,784 811,683 1.73%
-
Tax Rate 25.99% 25.51% 24.34% 24.75% 23.78% 25.72% 24.93% -
Total Cost 3,893,960 3,693,782 3,567,041 3,407,631 3,234,339 3,176,637 3,323,537 2.67%
-
Net Worth 525,375 508,243 485,401 430,929 491,062 440,019 405,753 4.39%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 882,287 805,194 776,701 788,119 876,979 673,869 756,702 2.59%
Div Payout % 98.02% 97.68% 97.36% 109.52% 119.95% 90.24% 93.23% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 525,375 508,243 485,401 430,929 491,062 440,019 405,753 4.39%
NOSH 285,530 285,530 285,530 285,383 285,501 285,727 285,742 -0.01%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 18.81% 18.23% 18.28% 17.44% 18.44% 19.03% 19.63% -
ROE 171.33% 162.18% 164.35% 166.99% 148.88% 169.72% 200.04% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1,679.68 1,582.05 1,528.66 1,446.21 1,388.94 1,373.13 1,447.19 2.51%
EPS 315.24 288.69 279.39 252.16 256.08 261.36 284.06 1.75%
DPS 309.00 282.00 272.00 276.00 307.20 236.00 265.00 2.59%
NAPS 1.84 1.78 1.70 1.51 1.72 1.54 1.42 4.41%
Adjusted Per Share Value based on latest NOSH - 285,383
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1,679.68 1,582.05 1,528.66 1,445.47 1,388.80 1,374.08 1,448.26 2.50%
EPS 315.24 288.69 279.39 252.03 256.05 261.54 284.27 1.73%
DPS 309.00 282.00 272.00 276.02 307.14 236.01 265.02 2.59%
NAPS 1.84 1.78 1.70 1.5092 1.7198 1.5411 1.4211 4.39%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 65.10 64.12 62.00 49.92 45.00 42.80 44.50 -
P/RPS 3.88 4.05 4.06 3.45 3.24 3.12 3.07 3.97%
P/EPS 20.65 22.21 22.19 19.80 17.57 16.38 15.67 4.70%
EY 4.84 4.50 4.51 5.05 5.69 6.11 6.38 -4.49%
DY 4.75 4.40 4.39 5.53 6.83 5.51 5.96 -3.70%
P/NAPS 35.38 36.02 36.47 33.06 26.16 27.79 31.34 2.04%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 16/02/15 19/02/14 26/02/13 16/02/12 22/02/11 11/02/10 19/02/09 -
Price 70.60 60.00 58.30 52.30 46.32 42.10 44.00 -
P/RPS 4.20 3.79 3.81 3.62 3.33 3.07 3.04 5.53%
P/EPS 22.40 20.78 20.87 20.74 18.09 16.11 15.49 6.33%
EY 4.47 4.81 4.79 4.82 5.53 6.21 6.46 -5.95%
DY 4.38 4.70 4.67 5.28 6.63 5.61 6.02 -5.16%
P/NAPS 38.37 33.71 34.29 34.64 26.93 27.34 30.99 3.62%

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