[BAT] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

20-Oct-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 45.18%

YoY- -4.45%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Cumulative Result
Revenue	2,035,455	992,149	3,965,448	3,006,285	2,012,694	1,018,820	3,923,421	-35.51%
YoY %	105.16%	-74.98%	31.91%	49.37%	97.55%	-74.03%	-	-
Horiz. %	51.88%	25.29%	101.07%	76.62%	51.30%	25.97%	100.00%	-
PBT	488,125	240,327	959,181	730,754	508,176	258,127	1,005,312	-38.30%
YoY %	103.11%	-74.94%	31.26%	43.80%	96.87%	-74.32%	-	-
Horiz. %	48.55%	23.91%	95.41%	72.69%	50.55%	25.68%	100.00%	-
Tax	-125,428	-61,770	-228,070	-182,365	-130,441	-66,233	-258,528	-38.33%
YoY %	-103.06%	72.92%	-25.06%	-39.81%	-96.94%	74.38%	-	-
Horiz. %	48.52%	23.89%	88.22%	70.54%	50.46%	25.62%	100.00%	-
NP	362,697	178,557	731,111	548,389	377,735	191,894	746,784	-38.29%
YoY %	103.13%	-75.58%	33.32%	45.18%	96.85%	-74.30%	-	-
Horiz. %	48.57%	23.91%	97.90%	73.43%	50.58%	25.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	362,697	178,557	731,111	548,389	377,735	191,894	746,784	-38.29%
YoY %	103.13%	-75.58%	33.32%	45.18%	96.85%	-74.30%	-	-
Horiz. %	48.57%	23.91%	97.90%	73.43%	50.58%	25.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.70%	25.70%	23.78%	24.96%	25.67%	25.66%	25.72%	-
YoY %	0.00%	8.07%	-4.73%	-2.77%	0.04%	-0.23%	-	-
Horiz. %	99.92%	99.92%	92.46%	97.05%	99.81%	99.77%	100.00%	-
Total Cost	1,672,758	813,592	3,234,337	2,457,896	1,634,959	826,926	3,176,637	-34.86%
YoY %	105.60%	-74.85%	31.59%	50.33%	97.72%	-73.97%	-	-
Horiz. %	52.66%	25.61%	101.82%	77.37%	51.47%	26.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	502,635	491,388	491,023	488,154	636,696	628,224	439,788	9.34%
YoY %	2.29%	0.07%	0.59%	-23.33%	1.35%	42.85%	-	-
Horiz. %	114.29%	111.73%	111.65%	111.00%	144.77%	142.85%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	428,382	171,414	685,148	505,282	322,630	191,893	673,961	-26.13%
YoY %	149.91%	-74.98%	35.60%	56.61%	68.13%	-71.53%	-	-
Horiz. %	63.56%	25.43%	101.66%	74.97%	47.87%	28.47%	100.00%	-
Div Payout %	118.11%	96.00%	93.71%	92.14%	85.41%	100.00%	90.25%	-
YoY %	23.03%	2.44%	1.70%	7.88%	-14.59%	10.80%	-	-
Horiz. %	130.87%	106.37%	103.83%	102.09%	94.64%	110.80%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	502,635	491,388	491,023	488,154	636,696	628,224	439,788	9.34%
YoY %	2.29%	0.07%	0.59%	-23.33%	1.35%	42.85%	-	-
Horiz. %	114.29%	111.73%	111.65%	111.00%	144.77%	142.85%	100.00%	-
NOSH	285,588	285,691	285,478	285,470	285,513	285,556	285,577	0.00%
YoY %	-0.04%	0.07%	0.00%	-0.02%	-0.02%	-0.01%	-	-
Horiz. %	100.00%	100.04%	99.97%	99.96%	99.98%	99.99%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	17.82%	18.00%	18.44%	18.24%	18.77%	18.83%	19.03%	-
YoY %	-1.00%	-2.39%	1.10%	-2.82%	-0.32%	-1.05%	-	-
Horiz. %	93.64%	94.59%	96.90%	95.85%	98.63%	98.95%	100.00%	-
ROE	72.16%	36.34%	148.90%	112.34%	59.33%	30.55%	169.81%	-
YoY %	98.57%	-75.59%	32.54%	89.35%	94.21%	-82.01%	-	-
Horiz. %	42.49%	21.40%	87.69%	66.16%	34.94%	17.99%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	712.72	347.28	1,389.05	1,053.10	704.94	356.78	1,373.86	-35.51%
YoY %	105.23%	-75.00%	31.90%	49.39%	97.58%	-74.03%	-	-
Horiz. %	51.88%	25.28%	101.11%	76.65%	51.31%	25.97%	100.00%	-
EPS	127.00	62.50	256.10	192.10	132.30	67.20	261.50	-38.29%
YoY %	103.20%	-75.60%	33.32%	45.20%	96.88%	-74.30%	-	-
Horiz. %	48.57%	23.90%	97.93%	73.46%	50.59%	25.70%	100.00%	-
DPS	150.00	60.00	240.00	177.00	113.00	67.20	236.00	-26.13%
YoY %	150.00%	-75.00%	35.59%	56.64%	68.15%	-71.53%	-	-
Horiz. %	63.56%	25.42%	101.69%	75.00%	47.88%	28.47%	100.00%	-
NAPS	1.76	1.72	1.72	1.71	2.23	2.20	1.54	9.33%
YoY %	2.33%	0.00%	0.58%	-23.32%	1.36%	42.86%	-	-
Horiz. %	114.29%	111.69%	111.69%	111.04%	144.81%	142.86%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 285,374
RPS	712.87	347.48	1,388.80	1,052.88	704.90	356.82	1,374.08	-35.51%
YoY %	105.15%	-74.98%	31.90%	49.37%	97.55%	-74.03%	-	-
Horiz. %	51.88%	25.29%	101.07%	76.62%	51.30%	25.97%	100.00%	-
EPS	127.03	62.54	256.05	192.06	132.29	67.21	261.54	-38.29%
YoY %	103.12%	-75.58%	33.32%	45.18%	96.83%	-74.30%	-	-
Horiz. %	48.57%	23.91%	97.90%	73.43%	50.58%	25.70%	100.00%	-
DPS	150.03	60.03	239.96	176.96	112.99	67.21	236.04	-26.13%
YoY %	149.93%	-74.98%	35.60%	56.62%	68.11%	-71.53%	-	-
Horiz. %	63.56%	25.43%	101.66%	74.97%	47.87%	28.47%	100.00%	-
NAPS	1.7604	1.721	1.7197	1.7096	2.2299	2.2002	1.5403	9.33%
YoY %	2.29%	0.08%	0.59%	-23.33%	1.35%	42.84%	-	-
Horiz. %	114.29%	111.73%	111.65%	110.99%	144.77%	142.84%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	46.70	48.06	45.00	48.48	43.88	44.14	42.80	-
P/RPS	6.55	13.84	3.24	4.60	6.22	12.37	3.12	64.17%
YoY %	-52.67%	327.16%	-29.57%	-26.05%	-49.72%	296.47%	-	-
Horiz. %	209.94%	443.59%	103.85%	147.44%	199.36%	396.47%	100.00%	-
P/EPS	36.77	76.90	17.57	25.24	33.17	65.68	16.37	71.76%
YoY %	-52.18%	337.68%	-30.39%	-23.91%	-49.50%	301.22%	-	-
Horiz. %	224.62%	469.76%	107.33%	154.18%	202.63%	401.22%	100.00%	-
EY	2.72	1.30	5.69	3.96	3.02	1.52	6.11	-41.78%
YoY %	109.23%	-77.15%	43.69%	31.13%	98.68%	-75.12%	-	-
Horiz. %	44.52%	21.28%	93.13%	64.81%	49.43%	24.88%	100.00%	-
DY	3.21	1.25	5.33	3.65	2.58	1.52	5.51	-30.31%
YoY %	156.80%	-76.55%	46.03%	41.47%	69.74%	-72.41%	-	-
Horiz. %	58.26%	22.69%	96.73%	66.24%	46.82%	27.59%	100.00%	-
P/NAPS	26.53	27.94	26.16	28.35	19.68	20.06	27.79	-3.05%
YoY %	-5.05%	6.80%	-7.72%	44.05%	-1.89%	-27.82%	-	-
Horiz. %	95.47%	100.54%	94.13%	102.02%	70.82%	72.18%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	21/07/11	21/04/11	22/02/11	20/10/10	22/07/10	22/04/10	11/02/10	-
Price	46.20	47.48	46.32	48.00	43.98	42.78	42.10	-
P/RPS	6.48	13.67	3.33	4.56	6.24	11.99	3.06	65.13%
YoY %	-52.60%	310.51%	-26.97%	-26.92%	-47.96%	291.83%	-	-
Horiz. %	211.76%	446.73%	108.82%	149.02%	203.92%	391.83%	100.00%	-
P/EPS	36.38	75.97	18.09	24.99	33.24	63.66	16.10	72.45%
YoY %	-52.11%	319.96%	-27.61%	-24.82%	-47.79%	295.40%	-	-
Horiz. %	225.96%	471.86%	112.36%	155.22%	206.46%	395.40%	100.00%	-
EY	2.75	1.32	5.53	4.00	3.01	1.57	6.21	-41.98%
YoY %	108.33%	-76.13%	38.25%	32.89%	91.72%	-74.72%	-	-
Horiz. %	44.28%	21.26%	89.05%	64.41%	48.47%	25.28%	100.00%	-
DY	3.25	1.26	5.18	3.69	2.57	1.57	5.61	-30.57%
YoY %	157.94%	-75.68%	40.38%	43.58%	63.69%	-72.01%	-	-
Horiz. %	57.93%	22.46%	92.34%	65.78%	45.81%	27.99%	100.00%	-
P/NAPS	26.25	27.60	26.93	28.07	19.72	19.45	27.34	-2.68%
YoY %	-4.89%	2.49%	-4.06%	42.34%	1.39%	-28.86%	-	-
Horiz. %	96.01%	100.95%	98.50%	102.67%	72.13%	71.14%	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