[BAT] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
22-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 110.07%
YoY- 14.09%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,274,071 4,795,991 3,590,385 2,380,475 1,154,310 4,517,222 3,423,769 -48.29%
PBT 324,681 1,218,797 952,854 631,603 301,186 1,105,399 851,098 -47.43%
Tax -81,326 -316,766 -238,263 -158,113 -75,792 -281,959 -216,744 -48.00%
NP 243,355 902,031 714,591 473,490 225,394 823,440 634,354 -47.23%
-
NP to SH 241,742 898,125 714,591 473,490 225,394 825,772 634,354 -47.46%
-
Tax Rate 25.05% 25.99% 25.01% 25.03% 25.16% 25.51% 25.47% -
Total Cost 1,030,716 3,893,960 2,875,794 1,906,985 928,916 3,693,782 2,789,415 -48.53%
-
Net Worth 579,625 525,375 562,494 545,362 511,098 508,243 513,953 8.35%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 222,713 222,713 659,574 4,368 214,147 805,194 3,883 1390.92%
Div Payout % 92.13% 24.80% 92.30% 0.92% 95.01% 97.51% 0.61% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 579,625 525,375 562,494 545,362 511,098 508,243 513,953 8.35%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 19.10% 18.81% 19.90% 19.89% 19.53% 18.23% 18.53% -
ROE 41.71% 170.95% 127.04% 86.82% 44.10% 162.48% 123.43% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 446.21 1,679.68 1,257.45 833.70 404.27 1,582.05 1,199.09 -48.29%
EPS 85.20 315.90 250.30 165.80 78.90 288.40 222.20 -47.25%
DPS 78.00 78.00 231.00 1.53 75.00 282.00 1.36 1390.87%
NAPS 2.03 1.84 1.97 1.91 1.79 1.78 1.80 8.35%
Adjusted Per Share Value based on latest NOSH - 285,530
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 446.21 1,679.68 1,257.45 833.70 404.27 1,582.05 1,199.09 -48.29%
EPS 85.20 315.90 250.30 165.80 78.90 288.40 222.20 -47.25%
DPS 78.00 78.00 231.00 1.53 75.00 282.00 1.36 1390.87%
NAPS 2.03 1.84 1.97 1.91 1.79 1.78 1.80 8.35%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 68.66 65.10 70.50 65.54 59.12 64.12 64.20 -
P/RPS 15.39 3.88 5.61 7.86 14.62 4.05 5.35 102.39%
P/EPS 81.10 20.70 28.17 39.52 74.89 22.17 28.90 99.07%
EY 1.23 4.83 3.55 2.53 1.34 4.51 3.46 -49.84%
DY 1.14 1.20 3.28 0.02 1.27 4.40 0.02 1384.74%
P/NAPS 33.82 35.38 35.79 34.31 33.03 36.02 35.67 -3.49%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/04/15 16/02/15 16/10/14 22/07/14 24/04/14 19/02/14 17/10/13 -
Price 65.94 70.60 66.72 68.00 61.60 60.00 63.00 -
P/RPS 14.78 4.20 5.31 8.16 15.24 3.79 5.25 99.50%
P/EPS 77.88 22.45 26.66 41.01 78.04 20.75 28.36 96.22%
EY 1.28 4.46 3.75 2.44 1.28 4.82 3.53 -49.18%
DY 1.18 1.10 3.46 0.02 1.22 4.70 0.02 1419.31%
P/NAPS 32.48 38.37 33.87 35.60 34.41 33.71 35.00 -4.86%

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