[BAT] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

22-Jul-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 96.85%

YoY- -7.23%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Cumulative Result
Revenue	992,149	3,965,448	3,006,285	2,012,694	1,018,820	3,923,421	2,902,471	-51.14%
YoY %	-74.98%	31.91%	49.37%	97.55%	-74.03%	35.18%	-	-
Horiz. %	34.18%	136.62%	103.58%	69.34%	35.10%	135.18%	100.00%	-
PBT	240,327	959,181	730,754	508,176	258,127	1,005,312	777,416	-54.31%
YoY %	-74.94%	31.26%	43.80%	96.87%	-74.32%	29.31%	-	-
Horiz. %	30.91%	123.38%	94.00%	65.37%	33.20%	129.31%	100.00%	-
Tax	-61,770	-228,070	-182,365	-130,441	-66,233	-258,528	-203,497	-54.86%
YoY %	72.92%	-25.06%	-39.81%	-96.94%	74.38%	-27.04%	-	-
Horiz. %	30.35%	112.08%	89.62%	64.10%	32.55%	127.04%	100.00%	-
NP	178,557	731,111	548,389	377,735	191,894	746,784	573,919	-54.11%
YoY %	-75.58%	33.32%	45.18%	96.85%	-74.30%	30.12%	-	-
Horiz. %	31.11%	127.39%	95.55%	65.82%	33.44%	130.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	178,557	731,111	548,389	377,735	191,894	746,784	573,919	-54.11%
YoY %	-75.58%	33.32%	45.18%	96.85%	-74.30%	30.12%	-	-
Horiz. %	31.11%	127.39%	95.55%	65.82%	33.44%	130.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.70%	23.78%	24.96%	25.67%	25.66%	25.72%	26.18%	-
YoY %	8.07%	-4.73%	-2.77%	0.04%	-0.23%	-1.76%	-	-
Horiz. %	98.17%	90.83%	95.34%	98.05%	98.01%	98.24%	100.00%	-
Total Cost	813,592	3,234,337	2,457,896	1,634,959	826,926	3,176,637	2,328,552	-50.42%
YoY %	-74.85%	31.59%	50.33%	97.72%	-73.97%	36.42%	-	-
Horiz. %	34.94%	138.90%	105.55%	70.21%	35.51%	136.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	491,388	491,023	488,154	636,696	628,224	439,788	439,719	7.69%
YoY %	0.07%	0.59%	-23.33%	1.35%	42.85%	0.02%	-	-
Horiz. %	111.75%	111.67%	111.01%	144.80%	142.87%	100.02%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	171,414	685,148	505,282	322,630	191,893	673,961	496,825	-50.83%
YoY %	-74.98%	35.60%	56.61%	68.13%	-71.53%	35.65%	-	-
Horiz. %	34.50%	137.91%	101.70%	64.94%	38.62%	135.65%	100.00%	-
Div Payout %	96.00%	93.71%	92.14%	85.41%	100.00%	90.25%	86.57%	-
YoY %	2.44%	1.70%	7.88%	-14.59%	10.80%	4.25%	-	-
Horiz. %	110.89%	108.25%	106.43%	98.66%	115.51%	104.25%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	491,388	491,023	488,154	636,696	628,224	439,788	439,719	7.69%
YoY %	0.07%	0.59%	-23.33%	1.35%	42.85%	0.02%	-	-
Horiz. %	111.75%	111.67%	111.01%	144.80%	142.87%	100.02%	100.00%	-
NOSH	285,691	285,478	285,470	285,513	285,556	285,577	285,531	0.03%
YoY %	0.07%	0.00%	-0.02%	-0.02%	-0.01%	0.02%	-	-
Horiz. %	100.06%	99.98%	99.98%	99.99%	100.01%	100.02%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	18.00%	18.44%	18.24%	18.77%	18.83%	19.03%	19.77%	-
YoY %	-2.39%	1.10%	-2.82%	-0.32%	-1.05%	-3.74%	-	-
Horiz. %	91.05%	93.27%	92.26%	94.94%	95.25%	96.26%	100.00%	-
ROE	36.34%	148.90%	112.34%	59.33%	30.55%	169.81%	130.52%	-
YoY %	-75.59%	32.54%	89.35%	94.21%	-82.01%	30.10%	-	-
Horiz. %	27.84%	114.08%	86.07%	45.46%	23.41%	130.10%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	347.28	1,389.05	1,053.10	704.94	356.78	1,373.86	1,016.51	-51.16%
YoY %	-75.00%	31.90%	49.39%	97.58%	-74.03%	35.15%	-	-
Horiz. %	34.16%	136.65%	103.60%	69.35%	35.10%	135.15%	100.00%	-
EPS	62.50	256.10	192.10	132.30	67.20	261.50	201.00	-54.13%
YoY %	-75.60%	33.32%	45.20%	96.88%	-74.30%	30.10%	-	-
Horiz. %	31.09%	127.41%	95.57%	65.82%	33.43%	130.10%	100.00%	-
DPS	60.00	240.00	177.00	113.00	67.20	236.00	174.00	-50.85%
YoY %	-75.00%	35.59%	56.64%	68.15%	-71.53%	35.63%	-	-
Horiz. %	34.48%	137.93%	101.72%	64.94%	38.62%	135.63%	100.00%	-
NAPS	1.72	1.72	1.71	2.23	2.20	1.54	1.54	7.65%
YoY %	0.00%	0.58%	-23.32%	1.36%	42.86%	0.00%	-	-
Horiz. %	111.69%	111.69%	111.04%	144.81%	142.86%	100.00%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 285,468
RPS	347.48	1,388.80	1,052.88	704.90	356.82	1,374.08	1,016.52	-51.14%
YoY %	-74.98%	31.90%	49.37%	97.55%	-74.03%	35.17%	-	-
Horiz. %	34.18%	136.62%	103.58%	69.34%	35.10%	135.17%	100.00%	-
EPS	62.54	256.05	192.06	132.29	67.21	261.54	201.00	-54.11%
YoY %	-75.58%	33.32%	45.18%	96.83%	-74.30%	30.12%	-	-
Horiz. %	31.11%	127.39%	95.55%	65.82%	33.44%	130.12%	100.00%	-
DPS	60.03	239.96	176.96	112.99	67.21	236.04	174.00	-50.84%
YoY %	-74.98%	35.60%	56.62%	68.11%	-71.53%	35.66%	-	-
Horiz. %	34.50%	137.91%	101.70%	64.94%	38.63%	135.66%	100.00%	-
NAPS	1.721	1.7197	1.7096	2.2299	2.2002	1.5403	1.54	7.69%
YoY %	0.08%	0.59%	-23.33%	1.35%	42.84%	0.02%	-	-
Horiz. %	111.75%	111.67%	111.01%	144.80%	142.87%	100.02%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	48.06	45.00	48.48	43.88	44.14	42.80	44.04	-
P/RPS	13.84	3.24	4.60	6.22	12.37	3.12	4.33	117.13%
YoY %	327.16%	-29.57%	-26.05%	-49.72%	296.47%	-27.94%	-	-
Horiz. %	319.63%	74.83%	106.24%	143.65%	285.68%	72.06%	100.00%	-
P/EPS	76.90	17.57	25.24	33.17	65.68	16.37	21.91	131.12%
YoY %	337.68%	-30.39%	-23.91%	-49.50%	301.22%	-25.29%	-	-
Horiz. %	350.98%	80.19%	115.20%	151.39%	299.77%	74.71%	100.00%	-
EY	1.30	5.69	3.96	3.02	1.52	6.11	4.56	-56.71%
YoY %	-77.15%	43.69%	31.13%	98.68%	-75.12%	33.99%	-	-
Horiz. %	28.51%	124.78%	86.84%	66.23%	33.33%	133.99%	100.00%	-
DY	1.25	5.33	3.65	2.58	1.52	5.51	3.95	-53.59%
YoY %	-76.55%	46.03%	41.47%	69.74%	-72.41%	39.49%	-	-
Horiz. %	31.65%	134.94%	92.41%	65.32%	38.48%	139.49%	100.00%	-
P/NAPS	27.94	26.16	28.35	19.68	20.06	27.79	28.60	-1.54%
YoY %	6.80%	-7.72%	44.05%	-1.89%	-27.82%	-2.83%	-	-
Horiz. %	97.69%	91.47%	99.13%	68.81%	70.14%	97.17%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	21/04/11	22/02/11	20/10/10	22/07/10	22/04/10	11/02/10	19/11/09	-
Price	47.48	46.32	48.00	43.98	42.78	42.10	45.08	-
P/RPS	13.67	3.33	4.56	6.24	11.99	3.06	4.43	112.10%
YoY %	310.51%	-26.97%	-26.92%	-47.96%	291.83%	-30.93%	-	-
Horiz. %	308.58%	75.17%	102.93%	140.86%	270.65%	69.07%	100.00%	-
P/EPS	75.97	18.09	24.99	33.24	63.66	16.10	22.43	125.69%
YoY %	319.96%	-27.61%	-24.82%	-47.79%	295.40%	-28.22%	-	-
Horiz. %	338.70%	80.65%	111.41%	148.19%	283.82%	71.78%	100.00%	-
EY	1.32	5.53	4.00	3.01	1.57	6.21	4.46	-55.62%
YoY %	-76.13%	38.25%	32.89%	91.72%	-74.72%	39.24%	-	-
Horiz. %	29.60%	123.99%	89.69%	67.49%	35.20%	139.24%	100.00%	-
DY	1.26	5.18	3.69	2.57	1.57	5.61	3.86	-52.62%
YoY %	-75.68%	40.38%	43.58%	63.69%	-72.01%	45.34%	-	-
Horiz. %	32.64%	134.20%	95.60%	66.58%	40.67%	145.34%	100.00%	-
P/NAPS	27.60	26.93	28.07	19.72	19.45	27.34	29.27	-3.84%
YoY %	2.49%	-4.06%	42.34%	1.39%	-28.86%	-6.59%	-	-
Horiz. %	94.29%	92.01%	95.90%	67.37%	66.45%	93.41%	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