[BAT] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

19-Feb-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Dec-2013 [#4]

Profit Trend

QoQ- -2.37%

YoY- 3.51%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Annualized Quarter Result
Revenue	4,787,180	4,760,950	4,617,240	4,517,222	4,565,025	4,504,770	4,382,956	6.05%
YoY %	0.55%	3.11%	2.21%	-1.05%	1.34%	2.78%	-	-
Horiz. %	109.22%	108.62%	105.35%	103.06%	104.15%	102.78%	100.00%	-
PBT	1,270,472	1,263,206	1,204,744	1,105,399	1,134,797	1,111,466	1,095,988	10.34%
YoY %	0.58%	4.85%	8.99%	-2.59%	2.10%	1.41%	-	-
Horiz. %	115.92%	115.26%	109.92%	100.86%	103.54%	101.41%	100.00%	-
Tax	-317,684	-316,226	-303,168	-281,959	-288,992	-281,412	-279,172	8.98%
YoY %	-0.46%	-4.31%	-7.52%	2.43%	-2.69%	-0.80%	-	-
Horiz. %	113.80%	113.27%	108.60%	101.00%	103.52%	100.80%	100.00%	-
NP	952,788	946,980	901,576	823,440	845,805	830,054	816,816	10.80%
YoY %	0.61%	5.04%	9.49%	-2.64%	1.90%	1.62%	-	-
Horiz. %	116.65%	115.94%	110.38%	100.81%	103.55%	101.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	952,788	946,980	901,576	825,772	845,805	830,054	816,816	10.80%
YoY %	0.61%	5.04%	9.18%	-2.37%	1.90%	1.62%	-	-
Horiz. %	116.65%	115.94%	110.38%	101.10%	103.55%	101.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.01%	25.03%	25.16%	25.51%	25.47%	25.32%	25.47%	-
YoY %	-0.08%	-0.52%	-1.37%	0.16%	0.59%	-0.59%	-	-
Horiz. %	98.19%	98.27%	98.78%	100.16%	100.00%	99.41%	100.00%	-
Total Cost	3,834,392	3,813,970	3,715,664	3,693,782	3,719,220	3,674,716	3,566,140	4.94%
YoY %	0.54%	2.65%	0.59%	-0.68%	1.21%	3.04%	-	-
Horiz. %	107.52%	106.95%	104.19%	103.58%	104.29%	103.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	562,494	545,362	511,350	509,665	513,878	485,401	468,269	12.98%
YoY %	3.14%	6.65%	0.33%	-0.82%	5.87%	3.66%	-	-
Horiz. %	120.12%	116.46%	109.20%	108.84%	109.74%	103.66%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	879,432	8,737	857,011	807,446	5,176	7,766	776,641	8.63%
YoY %	9,965.61%	-98.98%	6.14%	15,499.81%	-33.35%	-99.00%	-	-
Horiz. %	113.24%	1.12%	110.35%	103.97%	0.67%	1.00%	100.00%	-
Div Payout %	92.30%	0.92%	95.06%	97.78%	0.61%	0.94%	95.08%	-
YoY %	9,932.61%	-99.03%	-2.78%	15,929.51%	-35.11%	-99.01%	-	-
Horiz. %	97.08%	0.97%	99.98%	102.84%	0.64%	0.99%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	562,494	545,362	511,350	509,665	513,878	485,401	468,269	12.98%
YoY %	3.14%	6.65%	0.33%	-0.82%	5.87%	3.66%	-	-
Horiz. %	120.12%	116.46%	109.20%	108.84%	109.74%	103.66%	100.00%	-
NOSH	285,530	285,530	285,670	286,328	285,487	285,530	285,530	0.00%
YoY %	0.00%	-0.05%	-0.23%	0.29%	-0.02%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.05%	100.28%	99.98%	100.00%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	19.90%	19.89%	19.53%	18.23%	18.53%	18.43%	18.64%	-
YoY %	0.05%	1.84%	7.13%	-1.62%	0.54%	-1.13%	-	-
Horiz. %	106.76%	106.71%	104.77%	97.80%	99.41%	98.87%	100.00%	-
ROE	169.39%	173.64%	176.31%	162.02%	164.59%	171.00%	174.43%	-
YoY %	-2.45%	-1.51%	8.82%	-1.56%	-3.75%	-1.97%	-	-
Horiz. %	97.11%	99.55%	101.08%	92.89%	94.36%	98.03%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	1,676.59	1,667.41	1,616.28	1,577.64	1,599.03	1,577.69	1,535.02	6.05%
YoY %	0.55%	3.16%	2.45%	-1.34%	1.35%	2.78%	-	-
Horiz. %	109.22%	108.62%	105.29%	102.78%	104.17%	102.78%	100.00%	-
EPS	333.73	331.60	315.60	288.40	296.27	290.80	286.00	10.82%
YoY %	0.64%	5.07%	9.43%	-2.66%	1.88%	1.68%	-	-
Horiz. %	116.69%	115.94%	110.35%	100.84%	103.59%	101.68%	100.00%	-
DPS	308.00	3.06	300.00	282.00	1.81	2.72	272.00	8.63%
YoY %	9,965.36%	-98.98%	6.38%	15,480.11%	-33.46%	-99.00%	-	-
Horiz. %	113.24%	1.12%	110.29%	103.68%	0.67%	1.00%	100.00%	-
NAPS	1.97	1.91	1.79	1.78	1.80	1.70	1.64	12.98%
YoY %	3.14%	6.70%	0.56%	-1.11%	5.88%	3.66%	-	-
Horiz. %	120.12%	116.46%	109.15%	108.54%	109.76%	103.66%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	1,676.59	1,667.41	1,617.08	1,582.05	1,598.79	1,577.69	1,535.02	6.05%
YoY %	0.55%	3.11%	2.21%	-1.05%	1.34%	2.78%	-	-
Horiz. %	109.22%	108.62%	105.35%	103.06%	104.15%	102.78%	100.00%	-
EPS	333.73	331.60	315.76	289.21	296.22	290.80	286.00	10.82%
YoY %	0.64%	5.02%	9.18%	-2.37%	1.86%	1.68%	-	-
Horiz. %	116.69%	115.94%	110.41%	101.12%	103.57%	101.68%	100.00%	-
DPS	308.00	3.06	300.15	282.79	1.81	2.72	272.00	8.63%
YoY %	9,965.36%	-98.98%	6.14%	15,523.76%	-33.46%	-99.00%	-	-
Horiz. %	113.24%	1.12%	110.35%	103.97%	0.67%	1.00%	100.00%	-
NAPS	1.97	1.91	1.7909	1.785	1.7997	1.70	1.64	12.98%
YoY %	3.14%	6.65%	0.33%	-0.82%	5.86%	3.66%	-	-
Horiz. %	120.12%	116.46%	109.20%	108.84%	109.74%	103.66%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	70.50	65.54	59.12	64.12	64.20	59.60	62.16	-
P/RPS	4.20	3.93	3.66	4.06	4.01	3.78	4.05	2.45%
YoY %	6.87%	7.38%	-9.85%	1.25%	6.08%	-6.67%	-	-
Horiz. %	103.70%	97.04%	90.37%	100.25%	99.01%	93.33%	100.00%	-
P/EPS	21.13	19.76	18.73	22.23	21.67	20.50	21.73	-1.84%
YoY %	6.93%	5.50%	-15.74%	2.58%	5.71%	-5.66%	-	-
Horiz. %	97.24%	90.93%	86.19%	102.30%	99.72%	94.34%	100.00%	-
EY	4.73	5.06	5.34	4.50	4.61	4.88	4.60	1.87%
YoY %	-6.52%	-5.24%	18.67%	-2.39%	-5.53%	6.09%	-	-
Horiz. %	102.83%	110.00%	116.09%	97.83%	100.22%	106.09%	100.00%	-
DY	4.37	0.05	5.07	4.40	0.03	0.05	4.38	-0.15%
YoY %	8,640.00%	-99.01%	15.23%	14,566.67%	-40.00%	-98.86%	-	-
Horiz. %	99.77%	1.14%	115.75%	100.46%	0.68%	1.14%	100.00%	-
P/NAPS	35.79	34.31	33.03	36.02	35.67	35.06	37.90	-3.74%
YoY %	4.31%	3.88%	-8.30%	0.98%	1.74%	-7.49%	-	-
Horiz. %	94.43%	90.53%	87.15%	95.04%	94.12%	92.51%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	16/10/14	22/07/14	24/04/14	19/02/14	17/10/13	25/07/13	23/04/13	-
Price	66.72	68.00	61.60	60.00	63.00	60.24	62.46	-
P/RPS	3.98	4.08	3.81	3.80	3.94	3.82	4.07	-1.47%
YoY %	-2.45%	7.09%	0.26%	-3.55%	3.14%	-6.14%	-	-
Horiz. %	97.79%	100.25%	93.61%	93.37%	96.81%	93.86%	100.00%	-
P/EPS	19.99	20.50	19.52	20.80	21.26	20.72	21.83	-5.69%
YoY %	-2.49%	5.02%	-6.15%	-2.16%	2.61%	-5.08%	-	-
Horiz. %	91.57%	93.91%	89.42%	95.28%	97.39%	94.92%	100.00%	-
EY	5.00	4.88	5.12	4.81	4.70	4.83	4.58	6.01%
YoY %	2.46%	-4.69%	6.44%	2.34%	-2.69%	5.46%	-	-
Horiz. %	109.17%	106.55%	111.79%	105.02%	102.62%	105.46%	100.00%	-
DY	4.62	0.04	4.87	4.70	0.03	0.05	4.35	4.09%
YoY %	11,450.00%	-99.18%	3.62%	15,566.67%	-40.00%	-98.85%	-	-
Horiz. %	106.21%	0.92%	111.95%	108.05%	0.69%	1.15%	100.00%	-
P/NAPS	33.87	35.60	34.41	33.71	35.00	35.44	38.09	-7.52%
YoY %	-4.86%	3.46%	2.08%	-3.69%	-1.24%	-6.96%	-	-
Horiz. %	88.92%	93.46%	90.34%	88.50%	91.89%	93.04%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos