[BAT] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 32.73%
YoY- 10.86%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,423,769 2,252,385 1,095,739 4,364,786 3,270,804 2,110,749 1,042,762 120.74%
PBT 851,098 555,733 273,997 1,054,383 808,263 558,283 261,562 119.42%
Tax -216,744 -140,706 -69,793 -256,637 -207,232 -142,925 -67,053 118.46%
NP 634,354 415,027 204,204 797,746 601,031 415,358 194,509 119.76%
-
NP to SH 634,354 415,027 204,204 797,746 601,031 415,358 194,509 119.76%
-
Tax Rate 25.47% 25.32% 25.47% 24.34% 25.64% 25.60% 25.64% -
Total Cost 2,789,415 1,837,358 891,535 3,567,040 2,669,773 1,695,391 848,253 120.97%
-
Net Worth 513,953 485,401 468,269 485,401 473,979 473,979 439,858 10.92%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,883 3,883 194,160 776,641 556,783 371,189 185,654 -92.39%
Div Payout % 0.61% 0.94% 95.08% 97.35% 92.64% 89.37% 95.45% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 513,953 485,401 468,269 485,401 473,979 473,979 439,858 10.92%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,622 -0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.53% 18.43% 18.64% 18.28% 18.38% 19.68% 18.65% -
ROE 123.43% 85.50% 43.61% 164.35% 126.81% 87.63% 44.22% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,199.09 788.84 383.76 1,528.66 1,145.52 739.24 365.08 120.79%
EPS 222.20 145.40 71.50 279.40 210.50 145.50 68.10 119.82%
DPS 1.36 1.36 68.00 272.00 195.00 130.00 65.00 -92.38%
NAPS 1.80 1.70 1.64 1.70 1.66 1.66 1.54 10.94%
Adjusted Per Share Value based on latest NOSH - 285,530
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,199.09 788.84 383.76 1,528.66 1,145.52 739.24 365.20 120.74%
EPS 222.20 145.40 71.50 279.40 210.50 145.50 68.12 119.78%
DPS 1.36 1.36 68.00 272.00 195.00 130.00 65.02 -92.39%
NAPS 1.80 1.70 1.64 1.70 1.66 1.66 1.5405 10.92%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 64.20 59.60 62.16 62.00 60.40 56.00 56.62 -
P/RPS 5.35 7.56 16.20 4.06 5.27 7.58 15.51 -50.78%
P/EPS 28.90 41.00 86.92 22.19 28.69 38.50 83.14 -50.53%
EY 3.46 2.44 1.15 4.51 3.49 2.60 1.20 102.44%
DY 0.02 0.02 1.09 4.39 3.23 2.32 1.15 -93.27%
P/NAPS 35.67 35.06 37.90 36.47 36.39 33.73 36.77 -2.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 17/10/13 25/07/13 23/04/13 26/02/13 23/10/12 19/07/12 23/04/12 -
Price 63.00 60.24 62.46 58.30 65.00 56.72 55.50 -
P/RPS 5.25 7.64 16.28 3.81 5.67 7.67 15.20 -50.74%
P/EPS 28.36 41.44 87.34 20.87 30.88 38.99 81.50 -50.49%
EY 3.53 2.41 1.15 4.79 3.24 2.56 1.23 101.82%
DY 0.02 0.02 1.09 4.67 3.00 2.29 1.17 -93.34%
P/NAPS 35.00 35.44 38.09 34.29 39.16 34.17 36.04 -1.93%

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