[BAT] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

17-Feb-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Dec-2015 [#4]

Profit Trend

QoQ- -4.27%

YoY- 1.69%

Quarter Report

BATM Q4 2015 Financial Results.pdf

Latest QR

Upcoming QR

BAT's Result

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Annualized Quarter Result
Revenue	3,887,705	3,967,174	4,084,048	4,581,547	4,698,073	4,723,748	5,096,284	-16.47%
YoY %	-2.00%	-2.86%	-10.86%	-2.48%	-0.54%	-7.31%	-	-
Horiz. %	76.29%	77.84%	80.14%	89.90%	92.19%	92.69%	100.00%	-
PBT	789,289	695,302	924,292	1,230,998	1,277,920	1,223,124	1,298,724	-28.18%
YoY %	13.52%	-24.77%	-24.92%	-3.67%	4.48%	-5.82%	-	-
Horiz. %	60.77%	53.54%	71.17%	94.79%	98.40%	94.18%	100.00%	-
Tax	-213,345	-248,504	-222,396	-320,936	-323,876	-305,840	-325,304	-24.45%
YoY %	14.15%	-11.74%	30.70%	0.91%	-5.90%	5.98%	-	-
Horiz. %	65.58%	76.39%	68.37%	98.66%	99.56%	94.02%	100.00%	-
NP	575,944	446,798	701,896	910,062	954,044	917,284	973,420	-29.45%
YoY %	28.90%	-36.34%	-22.87%	-4.61%	4.01%	-5.77%	-	-
Horiz. %	59.17%	45.90%	72.11%	93.49%	98.01%	94.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	577,268	440,656	690,424	913,305	954,044	917,284	966,968	-29.03%
YoY %	31.00%	-36.18%	-24.40%	-4.27%	4.01%	-5.14%	-	-
Horiz. %	59.70%	45.57%	71.40%	94.45%	98.66%	94.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.03%	35.74%	24.06%	26.07%	25.34%	25.00%	25.05%	-
YoY %	-24.37%	48.55%	-7.71%	2.88%	1.36%	-0.20%	-	-
Horiz. %	107.90%	142.67%	96.05%	104.07%	101.16%	99.80%	100.00%	-
Total Cost	3,311,761	3,520,376	3,382,152	3,671,485	3,744,029	3,806,464	4,122,864	-13.55%
YoY %	-5.93%	4.09%	-7.88%	-1.94%	-1.64%	-7.67%	-	-
Horiz. %	80.33%	85.39%	82.03%	89.05%	90.81%	92.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	471,124	388,320	496,822	545,362	573,915	538,405	579,625	-12.87%
YoY %	21.32%	-21.84%	-8.90%	-4.98%	6.60%	-7.11%	-	-
Horiz. %	81.28%	67.00%	85.71%	94.09%	99.01%	92.89%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	590,095	571,060	628,166	890,853	890,853	888,796	890,853	-23.95%
YoY %	3.33%	-9.09%	-29.49%	0.00%	0.23%	-0.23%	-	-
Horiz. %	66.24%	64.10%	70.51%	100.00%	100.00%	99.77%	100.00%	-
Div Payout %	102.22%	129.59%	90.98%	97.54%	93.38%	96.89%	92.13%	-
YoY %	-21.12%	42.44%	-6.73%	4.45%	-3.62%	5.17%	-	-
Horiz. %	110.95%	140.66%	98.75%	105.87%	101.36%	105.17%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	471,124	388,320	496,822	545,362	573,915	538,405	579,625	-12.87%
YoY %	21.32%	-21.84%	-8.90%	-4.98%	6.60%	-7.11%	-	-
Horiz. %	81.28%	67.00%	85.71%	94.09%	99.01%	92.89%	100.00%	-
NOSH	285,530	285,530	285,530	285,530	285,530	284,870	285,530	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.23%	-0.23%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	99.77%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	14.81%	11.26%	17.19%	19.86%	20.31%	19.42%	19.10%	-
YoY %	31.53%	-34.50%	-13.44%	-2.22%	4.58%	1.68%	-	-
Horiz. %	77.54%	58.95%	90.00%	103.98%	106.34%	101.68%	100.00%	-
ROE	122.53%	113.48%	138.97%	167.47%	166.23%	170.37%	166.83%	-
YoY %	7.97%	-18.34%	-17.02%	0.75%	-2.43%	2.12%	-	-
Horiz. %	73.45%	68.02%	83.30%	100.38%	99.64%	102.12%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	1,361.58	1,389.41	1,430.34	1,604.58	1,645.39	1,658.21	1,784.85	-16.47%
YoY %	-2.00%	-2.86%	-10.86%	-2.48%	-0.77%	-7.10%	-	-
Horiz. %	76.29%	77.84%	80.14%	89.90%	92.19%	92.90%	100.00%	-
EPS	201.73	156.40	246.00	318.70	334.13	322.00	340.80	-29.43%
YoY %	28.98%	-36.42%	-22.81%	-4.62%	3.77%	-5.52%	-	-
Horiz. %	59.19%	45.89%	72.18%	93.52%	98.04%	94.48%	100.00%	-
DPS	206.67	200.00	220.00	312.00	312.00	312.00	312.00	-23.95%
YoY %	3.33%	-9.09%	-29.49%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.24%	64.10%	70.51%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.65	1.36	1.74	1.91	2.01	1.89	2.03	-12.87%
YoY %	21.32%	-21.84%	-8.90%	-4.98%	6.35%	-6.90%	-	-
Horiz. %	81.28%	67.00%	85.71%	94.09%	99.01%	93.10%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	1,361.58	1,389.41	1,430.34	1,604.58	1,645.39	1,654.38	1,784.85	-16.47%
YoY %	-2.00%	-2.86%	-10.86%	-2.48%	-0.54%	-7.31%	-	-
Horiz. %	76.29%	77.84%	80.14%	89.90%	92.19%	92.69%	100.00%	-
EPS	201.73	156.40	246.00	318.70	334.13	321.26	340.80	-29.43%
YoY %	28.98%	-36.42%	-22.81%	-4.62%	4.01%	-5.73%	-	-
Horiz. %	59.19%	45.89%	72.18%	93.52%	98.04%	94.27%	100.00%	-
DPS	206.67	200.00	220.00	312.00	312.00	311.28	312.00	-23.95%
YoY %	3.33%	-9.09%	-29.49%	0.00%	0.23%	-0.23%	-	-
Horiz. %	66.24%	64.10%	70.51%	100.00%	100.00%	99.77%	100.00%	-
NAPS	1.65	1.36	1.74	1.91	2.01	1.8856	2.03	-12.87%
YoY %	21.32%	-21.84%	-8.90%	-4.98%	6.60%	-7.11%	-	-
Horiz. %	81.28%	67.00%	85.71%	94.09%	99.01%	92.89%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	49.14	52.70	54.04	56.08	60.32	62.00	68.66	-
P/RPS	3.61	3.79	3.78	3.50	3.67	3.74	3.85	-4.18%
YoY %	-4.75%	0.26%	8.00%	-4.63%	-1.87%	-2.86%	-	-
Horiz. %	93.77%	98.44%	98.18%	90.91%	95.32%	97.14%	100.00%	-
P/EPS	24.31	34.15	22.35	17.53	18.05	19.25	20.27	12.84%
YoY %	-28.81%	52.80%	27.50%	-2.88%	-6.23%	-5.03%	-	-
Horiz. %	119.93%	168.48%	110.26%	86.48%	89.05%	94.97%	100.00%	-
EY	4.11	2.93	4.47	5.70	5.54	5.19	4.93	-11.39%
YoY %	40.27%	-34.45%	-21.58%	2.89%	6.74%	5.27%	-	-
Horiz. %	83.37%	59.43%	90.67%	115.62%	112.37%	105.27%	100.00%	-
DY	4.21	3.80	4.07	5.56	5.17	5.03	4.54	-4.89%
YoY %	10.79%	-6.63%	-26.80%	7.54%	2.78%	10.79%	-	-
Horiz. %	92.73%	83.70%	89.65%	122.47%	113.88%	110.79%	100.00%	-
P/NAPS	29.78	38.75	31.06	29.36	30.01	32.80	33.82	-8.11%
YoY %	-23.15%	24.76%	5.79%	-2.17%	-8.51%	-3.02%	-	-
Horiz. %	88.05%	114.58%	91.84%	86.81%	88.73%	96.98%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	24/10/16	26/07/16	26/04/16	17/02/16	27/10/15	28/07/15	28/04/15	-
Price	50.24	56.00	54.50	56.08	64.20	65.60	65.94	-
P/RPS	3.69	4.03	3.81	3.50	3.90	3.96	3.69	0.00%
YoY %	-8.44%	5.77%	8.86%	-10.26%	-1.52%	7.32%	-	-
Horiz. %	100.00%	109.21%	103.25%	94.85%	105.69%	107.32%	100.00%	-
P/EPS	24.85	36.29	22.54	17.53	19.21	20.37	19.47	17.61%
YoY %	-31.52%	61.00%	28.58%	-8.75%	-5.69%	4.62%	-	-
Horiz. %	127.63%	186.39%	115.77%	90.04%	98.66%	104.62%	100.00%	-
EY	4.02	2.76	4.44	5.70	5.20	4.91	5.14	-15.07%
YoY %	45.65%	-37.84%	-22.11%	9.62%	5.91%	-4.47%	-	-
Horiz. %	78.21%	53.70%	86.38%	110.89%	101.17%	95.53%	100.00%	-
DY	4.11	3.57	4.04	5.56	4.86	4.76	4.73	-8.91%
YoY %	15.13%	-11.63%	-27.34%	14.40%	2.10%	0.63%	-	-
Horiz. %	86.89%	75.48%	85.41%	117.55%	102.75%	100.63%	100.00%	-
P/NAPS	30.45	41.18	31.32	29.36	31.94	34.71	32.48	-4.20%
YoY %	-26.06%	31.48%	6.68%	-8.08%	-7.98%	6.87%	-	-
Horiz. %	93.75%	126.79%	96.43%	90.39%	98.34%	106.87%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: A one-stop provider of food processing and packaging machinery solutions EPB Group Bhd aims to list on the Ace Market!

MQ Trader

MQ Trading Signals

2024-07-03 14:50:00

EMA 5

5 Mins

SELL

2024-07-03 14:50:00

EMA 5

10 Mins

SELL

2024-07-03 14:30:00

EMA 5

30 Mins

SELL

2024-07-03 12:00:00

EMA 5

Hourly

SELL

2024-07-03 11:50:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

985

HLIND

HONG LEONG INDUSTRIES BHD

944

SALCON

SALCON BHD

922

DNEX

DAGANG NEXCHANGE BERHAD

904

JCY

JCY INTERNATIONAL BERHAD

852

YTLPOWR

YTL POWER INTERNATIONAL BHD

833

GENTING

GENTING BHD

713

NOTION

NOTION VTEC BHD

575

TSH

TSH RESOURCES BHD

547

Daily Stocks

HSI-CXV

0.115

+0.01

167,449,800

INIX-OR

0.02

0.00

141,839,900

GOHUB

0.95

+0.60

134,008,800

HSI-HU8

0.06

-0.015

122,826,300

HSI-CXN

0.20

+0.02

105,402,900

WCT

1.00

+0.11

82,091,200

JAG-WC

0.045

+0.04

82,042,600

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.075

+0.005

63,683,700

HSI-HWW

0.235

+0.005

62,295,700

More active Stocks

MPI

39.80

+0.90

7,900

GOHUB

0.95

+0.60

134,008,800

MISC

8.94

+0.38

2,555,100

GAMUDA

7.03

+0.33

13,366,200

RGTBHD-WC

0.21

+0.205

2,884,900

PPB

14.32

+0.20

134,600

SUNWAY-WB

2.58

+0.18

984,100

KESM

7.18

+0.18

96,100

SUNWAY-PA

3.49

+0.17

1,328,300

YTLPOWR

5.21

+0.16

10,360,100

More gainer Stocks

NESTLE

122.10

-0.30

9,400

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.135

-0.205

3,768,500

ALLIANZ

22.24

-0.14

6,500

ATECH

3.65

-0.13

455,900

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

490,100

NIKKEI-HD

0.76

-0.105

140,000

NPC

1.70

-0.10

2,000

GESHEN

3.20

-0.09

6,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More