[BAT] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
29-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 45.15%
YoY- 11.55%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 1,532,778 769,820 3,010,370 2,286,649 1,547,075 782,937 2,772,008 -32.70%
PBT 464,124 229,085 840,302 636,398 438,444 224,133 701,185 -24.10%
Tax -129,361 -64,011 -232,607 -173,729 -119,695 -63,649 -195,227 -24.05%
NP 334,763 165,074 607,695 462,669 318,749 160,484 505,958 -24.12%
-
NP to SH 334,763 165,074 607,695 462,669 318,749 160,484 505,958 -24.12%
-
Tax Rate 27.87% 27.94% 27.68% 27.30% 27.30% 28.40% 27.84% -
Total Cost 1,198,015 604,746 2,402,675 1,823,980 1,228,326 622,453 2,266,050 -34.69%
-
Net Worth 119,966 242,755 71,392 -79,967 -85,685 11,422 -157,041 -
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 275,579 - - 402,693 259,911 - - -
Div Payout % 82.32% - - 87.04% 81.54% - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 119,966 242,755 71,392 -79,967 -85,685 11,422 -157,041 -
NOSH 285,633 285,595 285,570 285,598 285,617 285,558 285,529 0.02%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 21.84% 21.44% 20.19% 20.23% 20.60% 20.50% 18.25% -
ROE 279.05% 68.00% 851.20% 0.00% 0.00% 1,405.00% 0.00% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 536.62 269.55 1,054.16 800.65 541.66 274.18 970.83 -32.72%
EPS 117.20 57.80 212.80 162.00 111.60 56.20 177.20 -24.14%
DPS 96.48 0.00 0.00 141.00 91.00 0.00 0.00 -
NAPS 0.42 0.85 0.25 -0.28 -0.30 0.04 -0.55 -
Adjusted Per Share Value based on latest NOSH - 285,555
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 536.82 269.61 1,054.31 800.84 541.83 274.20 970.83 -32.70%
EPS 117.24 57.81 212.83 162.04 111.63 56.21 177.20 -24.12%
DPS 96.52 0.00 0.00 141.03 91.03 0.00 0.00 -
NAPS 0.4202 0.8502 0.25 -0.2801 -0.3001 0.04 -0.55 -
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 35.50 34.75 37.00 35.25 34.75 35.25 35.00 -
P/RPS 6.62 12.89 3.51 4.40 6.42 12.86 3.61 49.98%
P/EPS 30.29 60.12 17.39 21.76 31.14 62.72 19.75 33.09%
EY 3.30 1.66 5.75 4.60 3.21 1.59 5.06 -24.85%
DY 2.72 0.00 0.00 4.00 2.62 0.00 0.00 -
P/NAPS 84.52 40.88 148.00 0.00 0.00 881.25 0.00 -
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/07/02 16/04/02 21/02/02 29/10/01 30/07/01 17/04/01 21/02/01 -
Price 35.00 35.00 34.50 34.00 35.25 35.50 36.25 -
P/RPS 6.52 12.98 3.27 4.25 6.51 12.95 3.73 45.25%
P/EPS 29.86 60.55 16.21 20.99 31.59 63.17 20.46 28.75%
EY 3.35 1.65 6.17 4.76 3.17 1.58 4.89 -22.34%
DY 2.76 0.00 0.00 4.15 2.58 0.00 0.00 -
P/NAPS 83.33 41.18 138.00 0.00 0.00 887.50 0.00 -

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
Post a Comment