[BAT] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

16-Oct-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- 50.92%

YoY- 12.65%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Cumulative Result
Revenue	2,361,874	1,274,071	4,795,991	3,590,385	2,380,475	1,154,310	4,517,222	-35.17%
YoY %	85.38%	-73.43%	33.58%	50.83%	106.22%	-74.45%	-	-
Horiz. %	52.29%	28.20%	106.17%	79.48%	52.70%	25.55%	100.00%	-
PBT	611,562	324,681	1,218,797	952,854	631,603	301,186	1,105,399	-32.68%
YoY %	88.36%	-73.36%	27.91%	50.86%	109.71%	-72.75%	-	-
Horiz. %	55.33%	29.37%	110.26%	86.20%	57.14%	27.25%	100.00%	-
Tax	-152,920	-81,326	-316,766	-238,263	-158,113	-75,792	-281,959	-33.56%
YoY %	-88.03%	74.33%	-32.95%	-50.69%	-108.61%	73.12%	-	-
Horiz. %	54.23%	28.84%	112.34%	84.50%	56.08%	26.88%	100.00%	-
NP	458,642	243,355	902,031	714,591	473,490	225,394	823,440	-32.37%
YoY %	88.47%	-73.02%	26.23%	50.92%	110.07%	-72.63%	-	-
Horiz. %	55.70%	29.55%	109.54%	86.78%	57.50%	27.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	458,642	241,742	898,125	714,591	473,490	225,394	825,772	-32.50%
YoY %	89.72%	-73.08%	25.68%	50.92%	110.07%	-72.71%	-	-
Horiz. %	55.54%	29.27%	108.76%	86.54%	57.34%	27.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.00%	25.05%	25.99%	25.01%	25.03%	25.16%	25.51%	-
YoY %	-0.20%	-3.62%	3.92%	-0.08%	-0.52%	-1.37%	-	-
Horiz. %	98.00%	98.20%	101.88%	98.04%	98.12%	98.63%	100.00%	-
Total Cost	1,903,232	1,030,716	3,893,960	2,875,794	1,906,985	928,916	3,693,782	-35.80%
YoY %	84.65%	-73.53%	35.40%	50.80%	105.29%	-74.85%	-	-
Horiz. %	51.53%	27.90%	105.42%	77.86%	51.63%	25.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	539,651	579,625	525,375	562,494	545,362	511,098	508,243	4.08%
YoY %	-6.90%	10.33%	-6.60%	3.14%	6.70%	0.56%	-	-
Horiz. %	106.18%	114.04%	103.37%	110.67%	107.30%	100.56%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	445,426	222,713	222,713	659,574	4,368	214,147	805,194	-32.68%
YoY %	100.00%	0.00%	-66.23%	15,000.14%	-97.96%	-73.40%	-	-
Horiz. %	55.32%	27.66%	27.66%	81.91%	0.54%	26.60%	100.00%	-
Div Payout %	97.12%	92.13%	24.80%	92.30%	0.92%	95.01%	97.51%	-
YoY %	5.42%	271.49%	-73.13%	9,932.61%	-99.03%	-2.56%	-	-
Horiz. %	99.60%	94.48%	25.43%	94.66%	0.94%	97.44%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	539,651	579,625	525,375	562,494	545,362	511,098	508,243	4.08%
YoY %	-6.90%	10.33%	-6.60%	3.14%	6.70%	0.56%	-	-
Horiz. %	106.18%	114.04%	103.37%	110.67%	107.30%	100.56%	100.00%	-
NOSH	285,530	285,530	285,530	285,530	285,530	285,530	285,530	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	19.42%	19.10%	18.81%	19.90%	19.89%	19.53%	18.23%	-
YoY %	1.68%	1.54%	-5.48%	0.05%	1.84%	7.13%	-	-
Horiz. %	106.53%	104.77%	103.18%	109.16%	109.11%	107.13%	100.00%	-
ROE	84.99%	41.71%	170.95%	127.04%	86.82%	44.10%	162.48%	-
YoY %	103.76%	-75.60%	34.56%	46.33%	96.87%	-72.86%	-	-
Horiz. %	52.31%	25.67%	105.21%	78.19%	53.43%	27.14%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	827.19	446.21	1,679.68	1,257.45	833.70	404.27	1,582.05	-35.17%
YoY %	85.38%	-73.43%	33.58%	50.83%	106.22%	-74.45%	-	-
Horiz. %	52.29%	28.20%	106.17%	79.48%	52.70%	25.55%	100.00%	-
EPS	161.00	85.20	315.90	250.30	165.80	78.90	288.40	-32.27%
YoY %	88.97%	-73.03%	26.21%	50.97%	110.14%	-72.64%	-	-
Horiz. %	55.83%	29.54%	109.54%	86.79%	57.49%	27.36%	100.00%	-
DPS	156.00	78.00	78.00	231.00	1.53	75.00	282.00	-32.68%
YoY %	100.00%	0.00%	-66.23%	14,998.04%	-97.96%	-73.40%	-	-
Horiz. %	55.32%	27.66%	27.66%	81.91%	0.54%	26.60%	100.00%	-
NAPS	1.89	2.03	1.84	1.97	1.91	1.79	1.78	4.08%
YoY %	-6.90%	10.33%	-6.60%	3.14%	6.70%	0.56%	-	-
Horiz. %	106.18%	114.04%	103.37%	110.67%	107.30%	100.56%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	827.19	446.21	1,679.68	1,257.45	833.70	404.27	1,582.05	-35.17%
YoY %	85.38%	-73.43%	33.58%	50.83%	106.22%	-74.45%	-	-
Horiz. %	52.29%	28.20%	106.17%	79.48%	52.70%	25.55%	100.00%	-
EPS	161.00	85.20	315.90	250.30	165.80	78.90	288.40	-32.27%
YoY %	88.97%	-73.03%	26.21%	50.97%	110.14%	-72.64%	-	-
Horiz. %	55.83%	29.54%	109.54%	86.79%	57.49%	27.36%	100.00%	-
DPS	156.00	78.00	78.00	231.00	1.53	75.00	282.00	-32.68%
YoY %	100.00%	0.00%	-66.23%	14,998.04%	-97.96%	-73.40%	-	-
Horiz. %	55.32%	27.66%	27.66%	81.91%	0.54%	26.60%	100.00%	-
NAPS	1.89	2.03	1.84	1.97	1.91	1.79	1.78	4.08%
YoY %	-6.90%	10.33%	-6.60%	3.14%	6.70%	0.56%	-	-
Horiz. %	106.18%	114.04%	103.37%	110.67%	107.30%	100.56%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	62.00	68.66	65.10	70.50	65.54	59.12	64.12	-
P/RPS	7.50	15.39	3.88	5.61	7.86	14.62	4.05	50.97%
YoY %	-51.27%	296.65%	-30.84%	-28.63%	-46.24%	260.99%	-	-
Horiz. %	185.19%	380.00%	95.80%	138.52%	194.07%	360.99%	100.00%	-
P/EPS	38.60	81.10	20.70	28.17	39.52	74.89	22.17	44.87%
YoY %	-52.40%	291.79%	-26.52%	-28.72%	-47.23%	237.80%	-	-
Horiz. %	174.11%	365.81%	93.37%	127.06%	178.26%	337.80%	100.00%	-
EY	2.59	1.23	4.83	3.55	2.53	1.34	4.51	-30.98%
YoY %	110.57%	-74.53%	36.06%	40.32%	88.81%	-70.29%	-	-
Horiz. %	57.43%	27.27%	107.10%	78.71%	56.10%	29.71%	100.00%	-
DY	2.52	1.14	1.20	3.28	0.02	1.27	4.40	-31.10%
YoY %	121.05%	-5.00%	-63.41%	16,300.00%	-98.43%	-71.14%	-	-
Horiz. %	57.27%	25.91%	27.27%	74.55%	0.45%	28.86%	100.00%	-
P/NAPS	32.80	33.82	35.38	35.79	34.31	33.03	36.02	-6.06%
YoY %	-3.02%	-4.41%	-1.15%	4.31%	3.88%	-8.30%	-	-
Horiz. %	91.06%	93.89%	98.22%	99.36%	95.25%	91.70%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	28/07/15	28/04/15	16/02/15	16/10/14	22/07/14	24/04/14	19/02/14	-
Price	65.60	65.94	70.60	66.72	68.00	61.60	60.00	-
P/RPS	7.93	14.78	4.20	5.31	8.16	15.24	3.79	63.81%
YoY %	-46.35%	251.90%	-20.90%	-34.93%	-46.46%	302.11%	-	-
Horiz. %	209.23%	389.97%	110.82%	140.11%	215.30%	402.11%	100.00%	-
P/EPS	40.84	77.88	22.45	26.66	41.01	78.04	20.75	57.24%
YoY %	-47.56%	246.90%	-15.79%	-34.99%	-47.45%	276.10%	-	-
Horiz. %	196.82%	375.33%	108.19%	128.48%	197.64%	376.10%	100.00%	-
EY	2.45	1.28	4.46	3.75	2.44	1.28	4.82	-36.38%
YoY %	91.41%	-71.30%	18.93%	53.69%	90.62%	-73.44%	-	-
Horiz. %	50.83%	26.56%	92.53%	77.80%	50.62%	26.56%	100.00%	-
DY	2.38	1.18	1.10	3.46	0.02	1.22	4.70	-36.54%
YoY %	101.69%	7.27%	-68.21%	17,200.00%	-98.36%	-74.04%	-	-
Horiz. %	50.64%	25.11%	23.40%	73.62%	0.43%	25.96%	100.00%	-
P/NAPS	34.71	32.48	38.37	33.87	35.60	34.41	33.71	1.97%
YoY %	6.87%	-15.35%	13.29%	-4.86%	3.46%	2.08%	-	-
Horiz. %	102.97%	96.35%	113.82%	100.47%	105.61%	102.08%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 May 2024

MQ Trader

MQ Trading Signals

2024-05-29 14:45:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-29 14:45:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-29 14:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-29 14:40:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-29 14:30:00

EMA 5

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

543

RANHILL

RANHILL UTILITIES BERHAD

473

DNEX

DAGANG NEXCHANGE BERHAD

339

MPI

MALAYSIAN PACIFIC INDUSTRIES

336

HLIND

HONG LEONG INDUSTRIES BHD

322

PTRANS

PERAK TRANSIT BERHAD

316

PBBANK

PUBLIC BANK BHD

315

JCY

JCY INTERNATIONAL BERHAD

314

GENTING

GENTING BHD

252

Daily Stocks

HSI-CXG

0.105

-0.025

212,266,500

KENERGY

0.46

+0.16

146,586,400

EPICON

0.32

-0.08

133,170,300

HSI-HUZ

0.26

+0.035

116,680,800

REVENUE

0.22

-0.015

82,577,100

AHB

0.12

-0.03

80,298,700

ALPHA

0.32

+0.005

60,255,400

SNS

0.60

-0.025

56,246,000

DNEX

0.455

-0.005

55,731,100

JCY

0.50

+0.005

53,313,300

More active Stocks

MPI

39.36

+0.48

265,700

YTLPOWR

5.24

+0.24

20,042,600

ATECH

3.49

+0.18

4,633,400

KENERGY

0.46

+0.16

146,586,400

YTL

3.85

+0.16

14,996,400

NOTION-WD

1.15

+0.15

5,788,300

YTLPOWR-C36

1.21

+0.15

150,500

ORIENT

6.85

+0.13

1,000,900

ORIENT

6.85

+0.13

1,000,900

KGB

3.18

+0.12

3,128,300

More gainer Stocks

KLK

21.48

-0.50

2,135,900

LAGENDA

1.17

-0.49

29,261,500

DLADY

34.98

-0.44

18,000

ALLIANZ

22.10

-0.36

20,700

NESTLE

127.70

-0.20

21,800

BKAWAN

19.80

-0.18

23,500

HARISON

9.55

-0.18

18,300

CDB

3.85

-0.15

4,531,600

ARKA

2.10

-0.14

12,400

HLFG

17.42

-0.12

63,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More