[BAT] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -0.45%
YoY- 10.86%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 4,565,025 4,504,770 4,382,956 4,364,786 4,361,072 4,221,498 4,171,048 6.19%
PBT 1,134,797 1,111,466 1,095,988 1,054,383 1,077,684 1,116,566 1,046,248 5.56%
Tax -288,992 -281,412 -279,172 -256,637 -276,309 -285,850 -268,212 5.09%
NP 845,805 830,054 816,816 797,746 801,374 830,716 778,036 5.72%
-
NP to SH 845,805 830,054 816,816 797,746 801,374 830,716 778,036 5.72%
-
Tax Rate 25.47% 25.32% 25.47% 24.34% 25.64% 25.60% 25.64% -
Total Cost 3,719,220 3,674,716 3,566,140 3,567,040 3,559,697 3,390,782 3,393,012 6.30%
-
Net Worth 513,878 485,401 468,269 485,401 473,979 473,879 439,858 10.91%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 5,176 7,766 776,641 776,641 742,378 742,220 742,618 -96.34%
Div Payout % 0.61% 0.94% 95.08% 97.35% 92.64% 89.35% 95.45% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 513,878 485,401 468,269 485,401 473,979 473,879 439,858 10.91%
NOSH 285,487 285,530 285,530 285,530 285,530 285,469 285,622 -0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.53% 18.43% 18.64% 18.28% 18.38% 19.68% 18.65% -
ROE 164.59% 171.00% 174.43% 164.35% 169.07% 175.30% 176.88% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,599.03 1,577.69 1,535.02 1,528.66 1,527.36 1,478.79 1,460.34 6.22%
EPS 296.27 290.80 286.00 279.40 280.67 291.00 272.40 5.75%
DPS 1.81 2.72 272.00 272.00 260.00 260.00 260.00 -96.34%
NAPS 1.80 1.70 1.64 1.70 1.66 1.66 1.54 10.94%
Adjusted Per Share Value based on latest NOSH - 285,530
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,598.79 1,577.69 1,535.02 1,528.66 1,527.36 1,478.48 1,460.81 6.19%
EPS 296.22 290.80 286.00 279.40 280.67 290.94 272.49 5.71%
DPS 1.81 2.72 272.00 272.00 260.00 259.94 260.08 -96.34%
NAPS 1.7997 1.70 1.64 1.70 1.66 1.6596 1.5405 10.91%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 64.20 59.60 62.16 62.00 60.40 56.00 56.62 -
P/RPS 4.01 3.78 4.05 4.06 3.95 3.79 3.88 2.21%
P/EPS 21.67 20.50 21.73 22.19 21.52 19.24 20.79 2.79%
EY 4.61 4.88 4.60 4.51 4.65 5.20 4.81 -2.78%
DY 0.03 0.05 4.38 4.39 4.30 4.64 4.59 -96.49%
P/NAPS 35.67 35.06 37.90 36.47 36.39 33.73 36.77 -2.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 17/10/13 25/07/13 23/04/13 26/02/13 23/10/12 19/07/12 23/04/12 -
Price 63.00 60.24 62.46 58.30 65.00 56.72 55.50 -
P/RPS 3.94 3.82 4.07 3.81 4.26 3.84 3.80 2.43%
P/EPS 21.26 20.72 21.83 20.87 23.16 19.49 20.37 2.88%
EY 4.70 4.83 4.58 4.79 4.32 5.13 4.91 -2.86%
DY 0.03 0.05 4.35 4.67 4.00 4.58 4.68 -96.53%
P/NAPS 35.00 35.44 38.09 34.29 39.16 34.17 36.04 -1.93%

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