[BAT] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 3.24%
YoY- 11.77%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 3,570,720 3,405,091 3,186,191 3,069,744 2,997,253 2,865,755 2,234,342 8.12%
PBT 876,511 1,040,264 1,064,688 950,387 845,254 746,798 499,950 9.80%
Tax -251,038 -291,248 -292,974 -266,008 -232,969 -208,749 -145,831 9.47%
NP 625,473 749,016 771,714 684,379 612,285 538,049 354,119 9.94%
-
NP to SH 625,473 749,016 771,714 684,379 612,285 538,049 354,119 9.94%
-
Tax Rate 28.64% 28.00% 27.52% 27.99% 27.56% 27.95% 29.17% -
Total Cost 2,945,247 2,656,075 2,414,477 2,385,365 2,384,968 2,327,706 1,880,223 7.76%
-
Net Worth 816,072 379,829 314,050 368,580 242,755 11,422 -65,608 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 714,127 709,036 884,855 617,010 402,743 225,636 - -
Div Payout % 114.17% 94.66% 114.66% 90.16% 65.78% 41.94% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 816,072 379,829 314,050 368,580 242,755 11,422 -65,608 -
NOSH 285,340 285,586 285,500 285,721 285,595 285,558 285,255 0.00%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 17.52% 22.00% 24.22% 22.29% 20.43% 18.78% 15.85% -
ROE 76.64% 197.20% 245.73% 185.68% 252.22% 4,710.49% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,251.39 1,192.32 1,116.00 1,074.38 1,049.48 1,003.56 783.28 8.11%
EPS 219.20 262.27 270.30 239.53 214.39 188.42 124.14 9.93%
DPS 250.10 248.40 309.96 216.00 141.00 79.00 0.00 -
NAPS 2.86 1.33 1.10 1.29 0.85 0.04 -0.23 -
Adjusted Per Share Value based on latest NOSH - 285,721
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,250.56 1,192.55 1,115.89 1,075.10 1,049.72 1,003.66 782.52 8.12%
EPS 219.06 262.32 270.27 239.69 214.44 188.44 124.02 9.94%
DPS 250.11 248.32 309.90 216.09 141.05 79.02 0.00 -
NAPS 2.8581 1.3303 1.0999 1.2909 0.8502 0.04 -0.2298 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 42.50 43.50 48.50 38.75 34.75 35.25 29.00 -
P/RPS 3.40 3.65 4.35 3.61 3.31 3.51 3.70 -1.39%
P/EPS 19.39 16.59 17.94 16.18 16.21 18.71 23.36 -3.05%
EY 5.16 6.03 5.57 6.18 6.17 5.35 4.28 3.16%
DY 5.88 5.71 6.39 5.57 4.06 2.24 0.00 -
P/NAPS 14.86 32.71 44.09 30.04 40.88 881.25 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 27/04/06 27/04/05 27/04/04 21/04/03 16/04/02 17/04/01 - -
Price 41.50 44.25 48.00 39.00 35.00 35.50 0.00 -
P/RPS 3.32 3.71 4.30 3.63 3.33 3.54 0.00 -
P/EPS 18.93 16.87 17.76 16.28 16.33 18.84 0.00 -
EY 5.28 5.93 5.63 6.14 6.13 5.31 0.00 -
DY 6.03 5.61 6.46 5.54 4.03 2.23 0.00 -
P/NAPS 14.51 33.27 43.64 30.23 41.18 887.50 0.00 -

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
Post a Comment