[BAT] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
29-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 1.4%
YoY- 5.02%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 3,066,448 3,072,952 3,254,324 3,065,556 3,079,280 3,010,370 3,048,865 0.38%
PBT 1,036,536 920,338 944,284 928,248 916,340 840,302 848,530 14.28%
Tax -290,232 -257,461 -263,441 -258,722 -256,044 -232,607 -231,638 16.23%
NP 746,304 662,877 680,842 669,526 660,296 607,695 616,892 13.55%
-
NP to SH 746,304 662,877 680,842 669,526 660,296 607,695 616,892 13.55%
-
Tax Rate 28.00% 27.97% 27.90% 27.87% 27.94% 27.68% 27.30% -
Total Cost 2,320,144 2,410,075 2,573,481 2,396,030 2,418,984 2,402,675 2,431,973 -3.09%
-
Net Worth 368,580 176,995 25,702 119,966 242,755 71,392 -79,967 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 616,629 367,380 551,159 - - 536,924 -
Div Payout % - 93.02% 53.96% 82.32% - - 87.04% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 368,580 176,995 25,702 119,966 242,755 71,392 -79,967 -
NOSH 285,721 285,476 285,588 285,633 285,595 285,570 285,598 0.02%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 24.34% 21.57% 20.92% 21.84% 21.44% 20.19% 20.23% -
ROE 202.48% 374.52% 2,648.89% 558.10% 272.00% 851.20% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,073.23 1,076.43 1,139.52 1,073.25 1,078.20 1,054.16 1,067.54 0.35%
EPS 261.20 232.20 238.40 234.40 231.20 212.80 216.00 13.51%
DPS 0.00 216.00 128.64 192.96 0.00 0.00 188.00 -
NAPS 1.29 0.62 0.09 0.42 0.85 0.25 -0.28 -
Adjusted Per Share Value based on latest NOSH - 285,671
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,073.95 1,076.23 1,139.75 1,073.64 1,078.44 1,054.31 1,067.79 0.38%
EPS 261.38 232.16 238.45 234.49 231.25 212.83 216.05 13.55%
DPS 0.00 215.96 128.67 193.03 0.00 0.00 188.04 -
NAPS 1.2909 0.6199 0.09 0.4202 0.8502 0.25 -0.2801 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 38.75 35.50 35.25 35.50 34.75 37.00 35.25 -
P/RPS 3.61 3.30 3.09 3.31 3.22 3.51 3.30 6.17%
P/EPS 14.84 15.29 14.79 15.15 15.03 17.39 16.32 -6.14%
EY 6.74 6.54 6.76 6.60 6.65 5.75 6.13 6.53%
DY 0.00 6.08 3.65 5.44 0.00 0.00 5.33 -
P/NAPS 30.04 57.26 391.67 84.52 40.88 148.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/04/03 24/02/03 28/10/02 29/07/02 16/04/02 21/02/02 29/10/01 -
Price 39.00 35.75 35.25 35.00 35.00 34.50 34.00 -
P/RPS 3.63 3.32 3.09 3.26 3.25 3.27 3.18 9.23%
P/EPS 14.93 15.40 14.79 14.93 15.14 16.21 15.74 -3.46%
EY 6.70 6.50 6.76 6.70 6.61 6.17 6.35 3.64%
DY 0.00 6.04 3.65 5.51 0.00 0.00 5.53 -
P/NAPS 30.23 57.66 391.67 83.33 41.18 138.00 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