[BAT] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
21-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 21.99%
YoY- 33.26%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 2,286,649 1,547,075 782,937 2,772,008 2,114,083 1,376,084 689,190 122.29%
PBT 636,398 438,444 224,133 701,185 576,070 375,836 177,636 133.95%
Tax -173,729 -119,695 -63,649 -195,227 -161,300 -106,376 -50,127 128.84%
NP 462,669 318,749 160,484 505,958 414,770 269,460 127,509 135.94%
-
NP to SH 462,669 318,749 160,484 505,958 414,770 269,460 127,509 135.94%
-
Tax Rate 27.30% 27.30% 28.40% 27.84% 28.00% 28.30% 28.22% -
Total Cost 1,823,980 1,228,326 622,453 2,266,050 1,699,313 1,106,624 561,681 119.13%
-
Net Worth -79,967 -85,685 11,422 -157,041 8,563 -142,722 -65,608 14.09%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 402,693 259,911 - - - - - -
Div Payout % 87.04% 81.54% - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth -79,967 -85,685 11,422 -157,041 8,563 -142,722 -65,608 14.09%
NOSH 285,598 285,617 285,558 285,529 285,457 285,444 285,255 0.08%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 20.23% 20.60% 20.50% 18.25% 19.62% 19.58% 18.50% -
ROE 0.00% 0.00% 1,405.00% 0.00% 4,843.33% 0.00% 0.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 800.65 541.66 274.18 970.83 740.59 482.08 241.60 122.11%
EPS 162.00 111.60 56.20 177.20 145.30 94.40 44.70 135.75%
DPS 141.00 91.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.28 -0.30 0.04 -0.55 0.03 -0.50 -0.23 13.99%
Adjusted Per Share Value based on latest NOSH - 285,855
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 800.84 541.83 274.20 970.83 740.41 481.94 241.37 122.29%
EPS 162.04 111.63 56.21 177.20 145.26 94.37 44.66 135.93%
DPS 141.03 91.03 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2801 -0.3001 0.04 -0.55 0.03 -0.4999 -0.2298 14.09%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 35.25 34.75 35.25 35.00 35.75 31.00 29.00 -
P/RPS 4.40 6.42 12.86 3.61 4.83 6.43 12.00 -48.73%
P/EPS 21.76 31.14 62.72 19.75 24.60 32.84 64.88 -51.69%
EY 4.60 3.21 1.59 5.06 4.06 3.05 1.54 107.26%
DY 4.00 2.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 881.25 0.00 1,191.67 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/10/01 30/07/01 17/04/01 21/02/01 30/10/00 31/07/00 17/04/00 -
Price 34.00 35.25 35.50 36.25 37.75 32.50 28.25 -
P/RPS 4.25 6.51 12.95 3.73 5.10 6.74 11.69 -49.02%
P/EPS 20.99 31.59 63.17 20.46 25.98 34.43 63.20 -52.00%
EY 4.76 3.17 1.58 4.89 3.85 2.90 1.58 108.45%
DY 4.15 2.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 887.50 0.00 1,258.33 0.00 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