[BAT] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
20-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 126.13%
YoY- 17.24%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 637,649 3,002,259 2,302,096 1,544,814 748,374 3,756,392 2,915,779 -63.73%
PBT 126,626 639,225 537,231 350,360 156,384 908,457 591,967 -64.26%
Tax -30,400 -146,590 -125,634 -84,257 -37,591 -187,168 -160,009 -66.98%
NP 96,226 492,635 411,597 266,103 118,793 721,289 431,958 -63.28%
-
NP to SH 95,884 479,688 401,490 258,311 114,233 732,066 432,951 -63.42%
-
Tax Rate 24.01% 22.93% 23.39% 24.05% 24.04% 20.60% 27.03% -
Total Cost 541,423 2,509,624 1,890,499 1,278,711 629,581 3,035,103 2,483,821 -63.81%
-
Net Worth 354,057 382,610 425,439 405,452 376,899 613,889 471,124 -17.35%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 94,224 482,545 359,767 236,989 114,212 793,773 442,571 -64.37%
Div Payout % 98.27% 100.60% 89.61% 91.75% 99.98% 108.43% 102.22% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 354,057 382,610 425,439 405,452 376,899 613,889 471,124 -17.35%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 15.09% 16.41% 17.88% 17.23% 15.87% 19.20% 14.81% -
ROE 27.08% 125.37% 94.37% 63.71% 30.31% 119.25% 91.90% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 223.32 1,051.47 806.25 541.03 262.10 1,315.59 1,021.18 -63.73%
EPS 33.70 172.50 144.20 93.20 41.60 252.60 151.30 -63.28%
DPS 33.00 169.00 126.00 83.00 40.00 278.00 155.00 -64.37%
NAPS 1.24 1.34 1.49 1.42 1.32 2.15 1.65 -17.35%
Adjusted Per Share Value based on latest NOSH - 285,530
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 223.32 1,051.47 806.25 541.03 262.10 1,315.59 1,021.18 -63.73%
EPS 33.70 172.50 144.20 93.20 41.60 252.60 151.30 -63.28%
DPS 33.00 169.00 126.00 83.00 40.00 278.00 155.00 -64.37%
NAPS 1.24 1.34 1.49 1.42 1.32 2.15 1.65 -17.35%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 26.42 40.00 43.74 43.42 45.60 44.60 49.14 -
P/RPS 11.83 3.80 5.43 8.03 17.40 3.39 4.81 82.30%
P/EPS 78.68 23.81 31.11 48.00 113.98 17.40 32.41 80.72%
EY 1.27 4.20 3.21 2.08 0.88 5.75 3.09 -44.75%
DY 1.25 4.23 2.88 1.91 0.88 6.23 3.15 -46.02%
P/NAPS 21.31 29.85 29.36 30.58 34.55 20.74 29.78 -20.01%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 13/02/18 23/10/17 20/07/17 20/04/17 16/02/17 24/10/16 -
Price 33.40 32.88 42.60 43.88 47.06 48.78 50.24 -
P/RPS 14.96 3.13 5.28 8.11 17.95 3.71 4.92 110.02%
P/EPS 99.46 19.57 30.30 48.50 117.63 19.03 33.13 108.24%
EY 1.01 5.11 3.30 2.06 0.85 5.26 3.02 -51.85%
DY 0.99 5.14 2.96 1.89 0.85 5.70 3.09 -53.21%
P/NAPS 26.94 24.54 28.59 30.90 35.65 22.69 30.45 -7.84%

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