[BAT] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 25.68%
YoY- 8.76%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 3,523,555 2,361,874 1,274,071 4,795,991 3,590,385 2,380,475 1,154,310 110.28%
PBT 958,440 611,562 324,681 1,218,797 952,854 631,603 301,186 116.19%
Tax -242,907 -152,920 -81,326 -316,766 -238,263 -158,113 -75,792 117.22%
NP 715,533 458,642 243,355 902,031 714,591 473,490 225,394 115.85%
-
NP to SH 715,533 458,642 241,742 898,125 714,591 473,490 225,394 115.85%
-
Tax Rate 25.34% 25.00% 25.05% 25.99% 25.01% 25.03% 25.16% -
Total Cost 2,808,022 1,903,232 1,030,716 3,893,960 2,875,794 1,906,985 928,916 108.92%
-
Net Worth 573,915 539,651 579,625 525,375 562,494 545,362 511,098 8.02%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 668,140 445,426 222,713 222,713 659,574 4,368 214,147 113.37%
Div Payout % 93.38% 97.12% 92.13% 24.80% 92.30% 0.92% 95.01% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 573,915 539,651 579,625 525,375 562,494 545,362 511,098 8.02%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 20.31% 19.42% 19.10% 18.81% 19.90% 19.89% 19.53% -
ROE 124.68% 84.99% 41.71% 170.95% 127.04% 86.82% 44.10% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1,234.04 827.19 446.21 1,679.68 1,257.45 833.70 404.27 110.28%
EPS 250.60 161.00 85.20 315.90 250.30 165.80 78.90 115.92%
DPS 234.00 156.00 78.00 78.00 231.00 1.53 75.00 113.37%
NAPS 2.01 1.89 2.03 1.84 1.97 1.91 1.79 8.02%
Adjusted Per Share Value based on latest NOSH - 285,530
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1,234.04 827.19 446.21 1,679.68 1,257.45 833.70 404.27 110.28%
EPS 250.60 161.00 85.20 315.90 250.30 165.80 78.90 115.92%
DPS 234.00 156.00 78.00 78.00 231.00 1.53 75.00 113.37%
NAPS 2.01 1.89 2.03 1.84 1.97 1.91 1.79 8.02%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 60.32 62.00 68.66 65.10 70.50 65.54 59.12 -
P/RPS 4.89 7.50 15.39 3.88 5.61 7.86 14.62 -51.78%
P/EPS 24.07 38.60 81.10 20.70 28.17 39.52 74.89 -53.04%
EY 4.15 2.59 1.23 4.83 3.55 2.53 1.34 112.32%
DY 3.88 2.52 1.14 1.20 3.28 0.02 1.27 110.40%
P/NAPS 30.01 32.80 33.82 35.38 35.79 34.31 33.03 -6.18%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/10/15 28/07/15 28/04/15 16/02/15 16/10/14 22/07/14 24/04/14 -
Price 64.20 65.60 65.94 70.60 66.72 68.00 61.60 -
P/RPS 5.20 7.93 14.78 4.20 5.31 8.16 15.24 -51.13%
P/EPS 25.62 40.84 77.88 22.45 26.66 41.01 78.04 -52.37%
EY 3.90 2.45 1.28 4.46 3.75 2.44 1.28 110.02%
DY 3.64 2.38 1.18 1.10 3.46 0.02 1.22 107.11%
P/NAPS 31.94 34.71 32.48 38.37 33.87 35.60 34.41 -4.84%

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