[BAT] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

22-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

QoQ- 33.32%

YoY- -2.1%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Cumulative Result
Revenue	3,139,980	2,035,455	992,149	3,965,448	3,006,285	2,012,694	1,018,820	111.63%
YoY %	54.26%	105.16%	-74.98%	31.91%	49.37%	97.55%	-	-
Horiz. %	308.20%	199.79%	97.38%	389.22%	295.08%	197.55%	100.00%	-
PBT	727,436	488,125	240,327	959,181	730,754	508,176	258,127	99.38%
YoY %	49.03%	103.11%	-74.94%	31.26%	43.80%	96.87%	-	-
Horiz. %	281.81%	189.10%	93.10%	371.59%	283.10%	196.87%	100.00%	-
Tax	-188,469	-125,428	-61,770	-228,070	-182,365	-130,441	-66,233	100.67%
YoY %	-50.26%	-103.06%	72.92%	-25.06%	-39.81%	-96.94%	-	-
Horiz. %	284.55%	189.37%	93.26%	344.34%	275.34%	196.94%	100.00%	-
NP	538,967	362,697	178,557	731,111	548,389	377,735	191,894	98.94%
YoY %	48.60%	103.13%	-75.58%	33.32%	45.18%	96.85%	-	-
Horiz. %	280.87%	189.01%	93.05%	381.00%	285.78%	196.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	538,967	362,697	178,557	731,111	548,389	377,735	191,894	98.94%
YoY %	48.60%	103.13%	-75.58%	33.32%	45.18%	96.85%	-	-
Horiz. %	280.87%	189.01%	93.05%	381.00%	285.78%	196.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.91%	25.70%	25.70%	23.78%	24.96%	25.67%	25.66%	-
YoY %	0.82%	0.00%	8.07%	-4.73%	-2.77%	0.04%	-	-
Horiz. %	100.97%	100.16%	100.16%	92.67%	97.27%	100.04%	100.00%	-
Total Cost	2,601,013	1,672,758	813,592	3,234,337	2,457,896	1,634,959	826,926	114.52%
YoY %	55.49%	105.60%	-74.85%	31.59%	50.33%	97.72%	-	-
Horiz. %	314.54%	202.29%	98.39%	391.13%	297.23%	197.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	422,495	502,635	491,388	491,023	488,154	636,696	628,224	-23.22%
YoY %	-15.94%	2.29%	0.07%	0.59%	-23.33%	1.35%	-	-
Horiz. %	67.25%	80.01%	78.22%	78.16%	77.70%	101.35%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	599,486	428,382	171,414	685,148	505,282	322,630	191,893	113.55%
YoY %	39.94%	149.91%	-74.98%	35.60%	56.61%	68.13%	-	-
Horiz. %	312.41%	223.24%	89.33%	357.05%	263.31%	168.13%	100.00%	-
Div Payout %	111.23%	118.11%	96.00%	93.71%	92.14%	85.41%	100.00%	-
YoY %	-5.83%	23.03%	2.44%	1.70%	7.88%	-14.59%	-	-
Horiz. %	111.23%	118.11%	96.00%	93.71%	92.14%	85.41%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	422,495	502,635	491,388	491,023	488,154	636,696	628,224	-23.22%
YoY %	-15.94%	2.29%	0.07%	0.59%	-23.33%	1.35%	-	-
Horiz. %	67.25%	80.01%	78.22%	78.16%	77.70%	101.35%	100.00%	-
NOSH	285,469	285,588	285,691	285,478	285,470	285,513	285,556	-0.02%
YoY %	-0.04%	-0.04%	0.07%	0.00%	-0.02%	-0.02%	-	-
Horiz. %	99.97%	100.01%	100.05%	99.97%	99.97%	99.98%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	17.16%	17.82%	18.00%	18.44%	18.24%	18.77%	18.83%	-
YoY %	-3.70%	-1.00%	-2.39%	1.10%	-2.82%	-0.32%	-	-
Horiz. %	91.13%	94.64%	95.59%	97.93%	96.87%	99.68%	100.00%	-
ROE	127.57%	72.16%	36.34%	148.90%	112.34%	59.33%	30.55%	-
YoY %	76.79%	98.57%	-75.59%	32.54%	89.35%	94.21%	-	-
Horiz. %	417.58%	236.20%	118.95%	487.40%	367.73%	194.21%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	1,099.93	712.72	347.28	1,389.05	1,053.10	704.94	356.78	111.67%
YoY %	54.33%	105.23%	-75.00%	31.90%	49.39%	97.58%	-	-
Horiz. %	308.29%	199.76%	97.34%	389.33%	295.17%	197.58%	100.00%	-
EPS	188.80	127.00	62.50	256.10	192.10	132.30	67.20	98.98%
YoY %	48.66%	103.20%	-75.60%	33.32%	45.20%	96.88%	-	-
Horiz. %	280.95%	188.99%	93.01%	381.10%	285.86%	196.88%	100.00%	-
DPS	210.00	150.00	60.00	240.00	177.00	113.00	67.20	113.59%
YoY %	40.00%	150.00%	-75.00%	35.59%	56.64%	68.15%	-	-
Horiz. %	312.50%	223.21%	89.29%	357.14%	263.39%	168.15%	100.00%	-
NAPS	1.48	1.76	1.72	1.72	1.71	2.23	2.20	-23.20%
YoY %	-15.91%	2.33%	0.00%	0.58%	-23.32%	1.36%	-	-
Horiz. %	67.27%	80.00%	78.18%	78.18%	77.73%	101.36%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 285,501
RPS	1,099.70	712.87	347.48	1,388.80	1,052.88	704.90	356.82	111.63%
YoY %	54.26%	105.15%	-74.98%	31.90%	49.37%	97.55%	-	-
Horiz. %	308.19%	199.78%	97.38%	389.22%	295.07%	197.55%	100.00%	-
EPS	188.76	127.03	62.54	256.05	192.06	132.29	67.21	98.93%
YoY %	48.59%	103.12%	-75.58%	33.32%	45.18%	96.83%	-	-
Horiz. %	280.85%	189.00%	93.05%	380.97%	285.76%	196.83%	100.00%	-
DPS	209.96	150.03	60.03	239.96	176.96	112.99	67.21	113.55%
YoY %	39.95%	149.93%	-74.98%	35.60%	56.62%	68.11%	-	-
Horiz. %	312.39%	223.23%	89.32%	357.03%	263.29%	168.11%	100.00%	-
NAPS	1.4797	1.7604	1.721	1.7197	1.7096	2.2299	2.2002	-23.22%
YoY %	-15.95%	2.29%	0.08%	0.59%	-23.33%	1.35%	-	-
Horiz. %	67.25%	80.01%	78.22%	78.16%	77.70%	101.35%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	44.68	46.70	48.06	45.00	48.48	43.88	44.14	-
P/RPS	4.06	6.55	13.84	3.24	4.60	6.22	12.37	-52.38%
YoY %	-38.02%	-52.67%	327.16%	-29.57%	-26.05%	-49.72%	-	-
Horiz. %	32.82%	52.95%	111.88%	26.19%	37.19%	50.28%	100.00%	-
P/EPS	23.67	36.77	76.90	17.57	25.24	33.17	65.68	-49.32%
YoY %	-35.63%	-52.18%	337.68%	-30.39%	-23.91%	-49.50%	-	-
Horiz. %	36.04%	55.98%	117.08%	26.75%	38.43%	50.50%	100.00%	-
EY	4.23	2.72	1.30	5.69	3.96	3.02	1.52	97.72%
YoY %	55.51%	109.23%	-77.15%	43.69%	31.13%	98.68%	-	-
Horiz. %	278.29%	178.95%	85.53%	374.34%	260.53%	198.68%	100.00%	-
DY	4.70	3.21	1.25	5.33	3.65	2.58	1.52	112.09%
YoY %	46.42%	156.80%	-76.55%	46.03%	41.47%	69.74%	-	-
Horiz. %	309.21%	211.18%	82.24%	350.66%	240.13%	169.74%	100.00%	-
P/NAPS	30.19	26.53	27.94	26.16	28.35	19.68	20.06	31.29%
YoY %	13.80%	-5.05%	6.80%	-7.72%	44.05%	-1.89%	-	-
Horiz. %	150.50%	132.25%	139.28%	130.41%	141.33%	98.11%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	20/10/11	21/07/11	21/04/11	22/02/11	20/10/10	22/07/10	22/04/10	-
Price	43.60	46.20	47.48	46.32	48.00	43.98	42.78	-
P/RPS	3.96	6.48	13.67	3.33	4.56	6.24	11.99	-52.18%
YoY %	-38.89%	-52.60%	310.51%	-26.97%	-26.92%	-47.96%	-	-
Horiz. %	33.03%	54.05%	114.01%	27.77%	38.03%	52.04%	100.00%	-
P/EPS	23.09	36.38	75.97	18.09	24.99	33.24	63.66	-49.10%
YoY %	-36.53%	-52.11%	319.96%	-27.61%	-24.82%	-47.79%	-	-
Horiz. %	36.27%	57.15%	119.34%	28.42%	39.26%	52.21%	100.00%	-
EY	4.33	2.75	1.32	5.53	4.00	3.01	1.57	96.54%
YoY %	57.45%	108.33%	-76.13%	38.25%	32.89%	91.72%	-	-
Horiz. %	275.80%	175.16%	84.08%	352.23%	254.78%	191.72%	100.00%	-
DY	4.82	3.25	1.26	5.18	3.69	2.57	1.57	111.09%
YoY %	48.31%	157.94%	-75.68%	40.38%	43.58%	63.69%	-	-
Horiz. %	307.01%	207.01%	80.25%	329.94%	235.03%	163.69%	100.00%	-
P/NAPS	29.46	26.25	27.60	26.93	28.07	19.72	19.45	31.85%
YoY %	12.23%	-4.89%	2.49%	-4.06%	42.34%	1.39%	-	-
Horiz. %	151.47%	134.96%	141.90%	138.46%	144.32%	101.39%	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 - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:00:00

ADX

Hourly

BUY

2024-07-03 14:50:00

EMA 5

5 Mins

SELL

2024-07-03 14:50:00

EMA 5

10 Mins

SELL

2024-07-03 14:30:00

EMA 5

30 Mins

SELL

2024-07-03 12:00:00

EMA 5

Hourly

SELL

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

924

MPI

MALAYSIAN PACIFIC INDUSTRIES

905

PTRANS

PERAK TRANSIT BERHAD

897

HLIND

HONG LEONG INDUSTRIES BHD

854

YTLPOWR

YTL POWER INTERNATIONAL BHD

814

JCY

JCY INTERNATIONAL BERHAD

798

GENTING

GENTING BHD

666

PBBANK

PUBLIC BANK BHD

552

NOTION

NOTION VTEC BHD

544

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

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