[BAT] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

24-Apr-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- 9.18%

YoY- 10.38%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Annualized Quarter Result
Revenue	4,795,991	4,787,180	4,760,950	4,617,240	4,517,222	4,565,025	4,504,770	4.25%
YoY %	0.18%	0.55%	3.11%	2.21%	-1.05%	1.34%	-	-
Horiz. %	106.46%	106.27%	105.69%	102.50%	100.28%	101.34%	100.00%	-
PBT	1,218,797	1,270,472	1,263,206	1,204,744	1,105,399	1,134,797	1,111,466	6.32%
YoY %	-4.07%	0.58%	4.85%	8.99%	-2.59%	2.10%	-	-
Horiz. %	109.66%	114.31%	113.65%	108.39%	99.45%	102.10%	100.00%	-
Tax	-316,766	-317,684	-316,226	-303,168	-281,959	-288,992	-281,412	8.18%
YoY %	0.29%	-0.46%	-4.31%	-7.52%	2.43%	-2.69%	-	-
Horiz. %	112.56%	112.89%	112.37%	107.73%	100.19%	102.69%	100.00%	-
NP	902,031	952,788	946,980	901,576	823,440	845,805	830,054	5.68%
YoY %	-5.33%	0.61%	5.04%	9.49%	-2.64%	1.90%	-	-
Horiz. %	108.67%	114.79%	114.09%	108.62%	99.20%	101.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	898,125	952,788	946,980	901,576	825,772	845,805	830,054	5.37%
YoY %	-5.74%	0.61%	5.04%	9.18%	-2.37%	1.90%	-	-
Horiz. %	108.20%	114.79%	114.09%	108.62%	99.48%	101.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.99%	25.01%	25.03%	25.16%	25.51%	25.47%	25.32%	-
YoY %	3.92%	-0.08%	-0.52%	-1.37%	0.16%	0.59%	-	-
Horiz. %	102.65%	98.78%	98.85%	99.37%	100.75%	100.59%	100.00%	-
Total Cost	3,893,960	3,834,392	3,813,970	3,715,664	3,693,782	3,719,220	3,674,716	3.92%
YoY %	1.55%	0.54%	2.65%	0.59%	-0.68%	1.21%	-	-
Horiz. %	105.97%	104.35%	103.79%	101.11%	100.52%	101.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	525,375	562,494	545,362	511,350	509,665	513,878	485,401	5.40%
YoY %	-6.60%	3.14%	6.65%	0.33%	-0.82%	5.87%	-	-
Horiz. %	108.24%	115.88%	112.35%	105.35%	105.00%	105.87%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	222,713	879,432	8,737	857,011	807,446	5,176	7,766	831.20%
YoY %	-74.68%	9,965.61%	-98.98%	6.14%	15,499.81%	-33.35%	-	-
Horiz. %	2,867.80%	11,324.13%	112.50%	11,035.42%	10,397.19%	66.65%	100.00%	-
Div Payout %	24.80%	92.30%	0.92%	95.06%	97.78%	0.61%	0.94%	-
YoY %	-73.13%	9,932.61%	-99.03%	-2.78%	15,929.51%	-35.11%	-	-
Horiz. %	2,638.30%	9,819.15%	97.87%	10,112.77%	10,402.13%	64.89%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	525,375	562,494	545,362	511,350	509,665	513,878	485,401	5.40%
YoY %	-6.60%	3.14%	6.65%	0.33%	-0.82%	5.87%	-	-
Horiz. %	108.24%	115.88%	112.35%	105.35%	105.00%	105.87%	100.00%	-
NOSH	285,530	285,530	285,530	285,670	286,328	285,487	285,530	0.00%
YoY %	0.00%	0.00%	-0.05%	-0.23%	0.29%	-0.02%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.05%	100.28%	99.98%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	18.81%	19.90%	19.89%	19.53%	18.23%	18.53%	18.43%	-
YoY %	-5.48%	0.05%	1.84%	7.13%	-1.62%	0.54%	-	-
Horiz. %	102.06%	107.98%	107.92%	105.97%	98.91%	100.54%	100.00%	-
ROE	170.95%	169.39%	173.64%	176.31%	162.02%	164.59%	171.00%	-
YoY %	0.92%	-2.45%	-1.51%	8.82%	-1.56%	-3.75%	-	-
Horiz. %	99.97%	99.06%	101.54%	103.11%	94.75%	96.25%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	1,679.68	1,676.59	1,667.41	1,616.28	1,577.64	1,599.03	1,577.69	4.25%
YoY %	0.18%	0.55%	3.16%	2.45%	-1.34%	1.35%	-	-
Horiz. %	106.46%	106.27%	105.69%	102.45%	100.00%	101.35%	100.00%	-
EPS	315.90	333.73	331.60	315.60	288.40	296.27	290.80	5.65%
YoY %	-5.34%	0.64%	5.07%	9.43%	-2.66%	1.88%	-	-
Horiz. %	108.63%	114.76%	114.03%	108.53%	99.17%	101.88%	100.00%	-
DPS	78.00	308.00	3.06	300.00	282.00	1.81	2.72	831.16%
YoY %	-74.68%	9,965.36%	-98.98%	6.38%	15,480.11%	-33.46%	-	-
Horiz. %	2,867.65%	11,323.53%	112.50%	11,029.41%	10,367.65%	66.54%	100.00%	-
NAPS	1.84	1.97	1.91	1.79	1.78	1.80	1.70	5.40%
YoY %	-6.60%	3.14%	6.70%	0.56%	-1.11%	5.88%	-	-
Horiz. %	108.24%	115.88%	112.35%	105.29%	104.71%	105.88%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	1,679.68	1,676.59	1,667.41	1,617.08	1,582.05	1,598.79	1,577.69	4.25%
YoY %	0.18%	0.55%	3.11%	2.21%	-1.05%	1.34%	-	-
Horiz. %	106.46%	106.27%	105.69%	102.50%	100.28%	101.34%	100.00%	-
EPS	315.90	333.73	331.60	315.76	289.21	296.22	290.80	5.65%
YoY %	-5.34%	0.64%	5.02%	9.18%	-2.37%	1.86%	-	-
Horiz. %	108.63%	114.76%	114.03%	108.58%	99.45%	101.86%	100.00%	-
DPS	78.00	308.00	3.06	300.15	282.79	1.81	2.72	831.16%
YoY %	-74.68%	9,965.36%	-98.98%	6.14%	15,523.76%	-33.46%	-	-
Horiz. %	2,867.65%	11,323.53%	112.50%	11,034.93%	10,396.69%	66.54%	100.00%	-
NAPS	1.84	1.97	1.91	1.7909	1.785	1.7997	1.70	5.40%
YoY %	-6.60%	3.14%	6.65%	0.33%	-0.82%	5.86%	-	-
Horiz. %	108.24%	115.88%	112.35%	105.35%	105.00%	105.86%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	65.10	70.50	65.54	59.12	64.12	64.20	59.60	-
P/RPS	3.88	4.20	3.93	3.66	4.06	4.01	3.78	1.75%
YoY %	-7.62%	6.87%	7.38%	-9.85%	1.25%	6.08%	-	-
Horiz. %	102.65%	111.11%	103.97%	96.83%	107.41%	106.08%	100.00%	-
P/EPS	20.70	21.13	19.76	18.73	22.23	21.67	20.50	0.64%
YoY %	-2.04%	6.93%	5.50%	-15.74%	2.58%	5.71%	-	-
Horiz. %	100.98%	103.07%	96.39%	91.37%	108.44%	105.71%	100.00%	-
EY	4.83	4.73	5.06	5.34	4.50	4.61	4.88	-0.68%
YoY %	2.11%	-6.52%	-5.24%	18.67%	-2.39%	-5.53%	-	-
Horiz. %	98.98%	96.93%	103.69%	109.43%	92.21%	94.47%	100.00%	-
DY	1.20	4.37	0.05	5.07	4.40	0.03	0.05	727.23%
YoY %	-72.54%	8,640.00%	-99.01%	15.23%	14,566.67%	-40.00%	-	-
Horiz. %	2,400.00%	8,740.00%	100.00%	10,140.00%	8,800.00%	60.00%	100.00%	-
P/NAPS	35.38	35.79	34.31	33.03	36.02	35.67	35.06	0.60%
YoY %	-1.15%	4.31%	3.88%	-8.30%	0.98%	1.74%	-	-
Horiz. %	100.91%	102.08%	97.86%	94.21%	102.74%	101.74%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	16/02/15	16/10/14	22/07/14	24/04/14	19/02/14	17/10/13	25/07/13	-
Price	70.60	66.72	68.00	61.60	60.00	63.00	60.24	-
P/RPS	4.20	3.98	4.08	3.81	3.80	3.94	3.82	6.50%
YoY %	5.53%	-2.45%	7.09%	0.26%	-3.55%	3.14%	-	-
Horiz. %	109.95%	104.19%	106.81%	99.74%	99.48%	103.14%	100.00%	-
P/EPS	22.45	19.99	20.50	19.52	20.80	21.26	20.72	5.47%
YoY %	12.31%	-2.49%	5.02%	-6.15%	-2.16%	2.61%	-	-
Horiz. %	108.35%	96.48%	98.94%	94.21%	100.39%	102.61%	100.00%	-
EY	4.46	5.00	4.88	5.12	4.81	4.70	4.83	-5.16%
YoY %	-10.80%	2.46%	-4.69%	6.44%	2.34%	-2.69%	-	-
Horiz. %	92.34%	103.52%	101.04%	106.00%	99.59%	97.31%	100.00%	-
DY	1.10	4.62	0.04	4.87	4.70	0.03	0.05	680.73%
YoY %	-76.19%	11,450.00%	-99.18%	3.62%	15,566.67%	-40.00%	-	-
Horiz. %	2,200.00%	9,240.00%	80.00%	9,740.00%	9,400.00%	60.00%	100.00%	-
P/NAPS	38.37	33.87	35.60	34.41	33.71	35.00	35.44	5.42%
YoY %	13.29%	-4.86%	3.46%	2.08%	-3.69%	-1.24%	-	-
Horiz. %	108.27%	95.57%	100.45%	97.09%	95.12%	98.76%	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

MQ Market Updates - 10 June 2024

MQ Trader

MQ Trading Signals

2024-06-10 16:30:00

EMA 5

5 Mins

SELL

2024-06-10 16:05:00

EMA 5

5 Mins

BUY

2024-06-10 16:00:00

EMA 5

30 Mins

SELL

2024-06-10 15:50:00

ADX

5 Mins

BUY

2024-06-10 14:45:00

EMA 5

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 >

LBS

LBS BINA GROUP BHD

1000

DSONIC

DATASONIC GROUP BERHAD

656

JCY

JCY INTERNATIONAL BERHAD

615

MPI

MALAYSIAN PACIFIC INDUSTRIES

548

PTRANS

PERAK TRANSIT BERHAD

529

GENTING

GENTING BHD

519

HLIND

HONG LEONG INDUSTRIES BHD

486

PBBANK

PUBLIC BANK BHD

448

YTLPOWR

YTL POWER INTERNATIONAL BHD

434

MAYBANK

MALAYAN BANKING BHD

417

Daily Stocks

HUBLINE

0.07

+0.03

241,117,300

JAKS

0.175

+0.02

214,601,500

TALAMT

0.015

0.00

183,579,800

SINKUNG

0.18

+0.035

154,599,000

INIX-OR

0.02

0.00

141,839,900

MTRONIC

0.02

0.00

120,455,900

AHB-WC

0.05

-0.005

113,353,500

ITRONIC

0.045

0.00

86,763,300

SCIB

0.315

+0.045

80,356,100

WCT

0.91

+0.08

79,288,300

More active Stocks

NESTLE

126.30

+0.80

64,800

MPI

38.50

+0.30

235,500

QUALITY

1.32

+0.30

138,400

VITROX

4.25

+0.28

1,611,300

VSTECS

4.07

+0.24

3,216,200

KESM

6.30

+0.20

210,500

KSENG

6.12

+0.18

150,300

HENGYUAN

2.96

+0.16

1,743,700

HLCAP

4.55

+0.15

261,900

PETRONM

5.14

+0.14

518,800

More gainer Stocks

DLADY

37.78

-0.64

49,600

PETDAG

18.10

-0.48

914,900

KLK

20.86

-0.30

1,051,400

ORIENT

6.97

-0.18

1,220,900

PANAMY

20.42

-0.18

20,800

NIKKEI-HD

1.16

-0.15

11,500

PMETAL

5.75

-0.14

11,486,500

TOYOVEN

1.39

-0.14

3,247,400

PPB

14.68

-0.14

382,000

KUAISHO-C17

0.08

-0.12

58,800

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