[BAT] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

11-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 30.12%

YoY- -8.0%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Cumulative Result
Revenue	3,006,285	2,012,694	1,018,820	3,923,421	2,902,471	1,983,274	1,005,626	107.38%
YoY %	49.37%	97.55%	-74.03%	35.18%	46.35%	97.22%	-	-
Horiz. %	298.95%	200.14%	101.31%	390.15%	288.62%	197.22%	100.00%	-
PBT	730,754	508,176	258,127	1,005,312	777,416	542,914	272,783	92.77%
YoY %	43.80%	96.87%	-74.32%	29.31%	43.19%	99.03%	-	-
Horiz. %	267.89%	186.29%	94.63%	368.54%	284.99%	199.03%	100.00%	-
Tax	-182,365	-130,441	-66,233	-258,528	-203,497	-135,729	-66,842	95.13%
YoY %	-39.81%	-96.94%	74.38%	-27.04%	-49.93%	-103.06%	-	-
Horiz. %	272.83%	195.15%	99.09%	386.77%	304.44%	203.06%	100.00%	-
NP	548,389	377,735	191,894	746,784	573,919	407,185	205,941	92.00%
YoY %	45.18%	96.85%	-74.30%	30.12%	40.95%	97.72%	-	-
Horiz. %	266.28%	183.42%	93.18%	362.62%	278.68%	197.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	548,389	377,735	191,894	746,784	573,919	407,185	205,941	92.00%
YoY %	45.18%	96.85%	-74.30%	30.12%	40.95%	97.72%	-	-
Horiz. %	266.28%	183.42%	93.18%	362.62%	278.68%	197.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.96%	25.67%	25.66%	25.72%	26.18%	25.00%	24.50%	-
YoY %	-2.77%	0.04%	-0.23%	-1.76%	4.72%	2.04%	-	-
Horiz. %	101.88%	104.78%	104.73%	104.98%	106.86%	102.04%	100.00%	-
Total Cost	2,457,896	1,634,959	826,926	3,176,637	2,328,552	1,576,089	799,685	111.25%
YoY %	50.33%	97.72%	-73.97%	36.42%	47.74%	97.09%	-	-
Horiz. %	307.36%	204.45%	103.41%	397.24%	291.18%	197.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	488,154	636,696	628,224	439,788	439,719	596,785	614,109	-14.17%
YoY %	-23.33%	1.35%	42.85%	0.02%	-26.32%	-2.82%	-	-
Horiz. %	79.49%	103.68%	102.30%	71.61%	71.60%	97.18%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	505,282	322,630	191,893	673,961	496,825	322,664	-	-
YoY %	56.61%	68.13%	-71.53%	35.65%	53.98%	0.00%	-	-
Horiz. %	156.60%	99.99%	59.47%	208.87%	153.98%	100.00%	-	-
Div Payout %	92.14%	85.41%	100.00%	90.25%	86.57%	79.24%	-	-
YoY %	7.88%	-14.59%	10.80%	4.25%	9.25%	0.00%	-	-
Horiz. %	116.28%	107.79%	126.20%	113.89%	109.25%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	488,154	636,696	628,224	439,788	439,719	596,785	614,109	-14.17%
YoY %	-23.33%	1.35%	42.85%	0.02%	-26.32%	-2.82%	-	-
Horiz. %	79.49%	103.68%	102.30%	71.61%	71.60%	97.18%	100.00%	-
NOSH	285,470	285,513	285,556	285,577	285,531	285,543	285,632	-0.03%
YoY %	-0.02%	-0.02%	-0.01%	0.02%	-0.00%	-0.03%	-	-
Horiz. %	99.94%	99.96%	99.97%	99.98%	99.96%	99.97%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	18.24%	18.77%	18.83%	19.03%	19.77%	20.53%	20.48%	-
YoY %	-2.82%	-0.32%	-1.05%	-3.74%	-3.70%	0.24%	-	-
Horiz. %	89.06%	91.65%	91.94%	92.92%	96.53%	100.24%	100.00%	-
ROE	112.34%	59.33%	30.55%	169.81%	130.52%	68.23%	33.53%	-
YoY %	89.35%	94.21%	-82.01%	30.10%	91.29%	103.49%	-	-
Horiz. %	335.04%	176.95%	91.11%	506.44%	389.26%	203.49%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	1,053.10	704.94	356.78	1,373.86	1,016.51	694.56	352.07	107.46%
YoY %	49.39%	97.58%	-74.03%	35.15%	46.35%	97.28%	-	-
Horiz. %	299.12%	200.23%	101.34%	390.22%	288.72%	197.28%	100.00%	-
EPS	192.10	132.30	67.20	261.50	201.00	142.60	72.10	92.07%
YoY %	45.20%	96.88%	-74.30%	30.10%	40.95%	97.78%	-	-
Horiz. %	266.44%	183.50%	93.20%	362.69%	278.78%	197.78%	100.00%	-
DPS	177.00	113.00	67.20	236.00	174.00	113.00	0.00	-
YoY %	56.64%	68.15%	-71.53%	35.63%	53.98%	0.00%	-	-
Horiz. %	156.64%	100.00%	59.47%	208.85%	153.98%	100.00%	-	-
NAPS	1.71	2.23	2.20	1.54	1.54	2.09	2.15	-14.14%
YoY %	-23.32%	1.36%	42.86%	0.00%	-26.32%	-2.79%	-	-
Horiz. %	79.53%	103.72%	102.33%	71.63%	71.63%	97.21%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 285,727
RPS	1,052.88	704.90	356.82	1,374.08	1,016.52	694.59	352.20	107.38%
YoY %	49.37%	97.55%	-74.03%	35.17%	46.35%	97.21%	-	-
Horiz. %	298.94%	200.14%	101.31%	390.14%	288.62%	197.21%	100.00%	-
EPS	192.06	132.29	67.21	261.54	201.00	142.61	72.13	91.99%
YoY %	45.18%	96.83%	-74.30%	30.12%	40.94%	97.71%	-	-
Horiz. %	266.27%	183.40%	93.18%	362.60%	278.66%	197.71%	100.00%	-
DPS	176.96	112.99	67.21	236.04	174.00	113.01	0.00	-
YoY %	56.62%	68.11%	-71.53%	35.66%	53.97%	0.00%	-	-
Horiz. %	156.59%	99.98%	59.47%	208.87%	153.97%	100.00%	-	-
NAPS	1.7096	2.2299	2.2002	1.5403	1.54	2.0901	2.1508	-14.17%
YoY %	-23.33%	1.35%	42.84%	0.02%	-26.32%	-2.82%	-	-
Horiz. %	79.49%	103.68%	102.30%	71.62%	71.60%	97.18%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	48.48	43.88	44.14	42.80	44.04	44.75	45.50	-
P/RPS	4.60	6.22	12.37	3.12	4.33	6.44	12.92	-49.73%
YoY %	-26.05%	-49.72%	296.47%	-27.94%	-32.76%	-50.15%	-	-
Horiz. %	35.60%	48.14%	95.74%	24.15%	33.51%	49.85%	100.00%	-
P/EPS	25.24	33.17	65.68	16.37	21.91	31.38	63.11	-45.68%
YoY %	-23.91%	-49.50%	301.22%	-25.29%	-30.18%	-50.28%	-	-
Horiz. %	39.99%	52.56%	104.07%	25.94%	34.72%	49.72%	100.00%	-
EY	3.96	3.02	1.52	6.11	4.56	3.19	1.58	84.40%
YoY %	31.13%	98.68%	-75.12%	33.99%	42.95%	101.90%	-	-
Horiz. %	250.63%	191.14%	96.20%	386.71%	288.61%	201.90%	100.00%	-
DY	3.65	2.58	1.52	5.51	3.95	2.53	0.00	-
YoY %	41.47%	69.74%	-72.41%	39.49%	56.13%	0.00%	-	-
Horiz. %	144.27%	101.98%	60.08%	217.79%	156.13%	100.00%	-	-
P/NAPS	28.35	19.68	20.06	27.79	28.60	21.41	21.16	21.51%
YoY %	44.05%	-1.89%	-27.82%	-2.83%	33.58%	1.18%	-	-
Horiz. %	133.98%	93.01%	94.80%	131.33%	135.16%	101.18%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	20/10/10	22/07/10	22/04/10	11/02/10	19/11/09	23/07/09	23/04/09	-
Price	48.00	43.98	42.78	42.10	45.08	44.75	45.00	-
P/RPS	4.56	6.24	11.99	3.06	4.43	6.44	12.78	-49.66%
YoY %	-26.92%	-47.96%	291.83%	-30.93%	-31.21%	-49.61%	-	-
Horiz. %	35.68%	48.83%	93.82%	23.94%	34.66%	50.39%	100.00%	-
P/EPS	24.99	33.24	63.66	16.10	22.43	31.38	62.41	-45.64%
YoY %	-24.82%	-47.79%	295.40%	-28.22%	-28.52%	-49.72%	-	-
Horiz. %	40.04%	53.26%	102.00%	25.80%	35.94%	50.28%	100.00%	-
EY	4.00	3.01	1.57	6.21	4.46	3.19	1.60	84.09%
YoY %	32.89%	91.72%	-74.72%	39.24%	39.81%	99.37%	-	-
Horiz. %	250.00%	188.12%	98.12%	388.12%	278.75%	199.38%	100.00%	-
DY	3.69	2.57	1.57	5.61	3.86	2.53	0.00	-
YoY %	43.58%	63.69%	-72.01%	45.34%	52.57%	0.00%	-	-
Horiz. %	145.85%	101.58%	62.06%	221.74%	152.57%	100.00%	-	-
P/NAPS	28.07	19.72	19.45	27.34	29.27	21.41	20.93	21.59%
YoY %	42.34%	1.39%	-28.86%	-6.59%	36.71%	2.29%	-	-
Horiz. %	134.11%	94.22%	92.93%	130.63%	139.85%	102.29%	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