[BAT] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
17-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 27.64%
YoY- 1.69%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 2,915,779 1,983,587 1,021,012 4,581,547 3,523,555 2,361,874 1,274,071 73.40%
PBT 591,967 347,651 231,073 1,230,998 958,440 611,562 324,681 49.07%
Tax -160,009 -124,252 -55,599 -320,936 -242,907 -152,920 -81,326 56.82%
NP 431,958 223,399 175,474 910,062 715,533 458,642 243,355 46.44%
-
NP to SH 432,951 220,328 172,606 913,305 715,533 458,642 241,742 47.32%
-
Tax Rate 27.03% 35.74% 24.06% 26.07% 25.34% 25.00% 25.05% -
Total Cost 2,483,821 1,760,188 845,538 3,671,485 2,808,022 1,903,232 1,030,716 79.45%
-
Net Worth 471,124 388,320 496,822 545,362 573,915 539,651 579,625 -12.87%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 442,571 285,530 157,041 890,853 668,140 445,426 222,713 57.86%
Div Payout % 102.22% 129.59% 90.98% 97.54% 93.38% 97.12% 92.13% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 471,124 388,320 496,822 545,362 573,915 539,651 579,625 -12.87%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 14.81% 11.26% 17.19% 19.86% 20.31% 19.42% 19.10% -
ROE 91.90% 56.74% 34.74% 167.47% 124.68% 84.99% 41.71% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,021.18 694.70 357.58 1,604.58 1,234.04 827.19 446.21 73.40%
EPS 151.30 78.20 61.50 318.70 250.60 161.00 85.20 46.49%
DPS 155.00 100.00 55.00 312.00 234.00 156.00 78.00 57.86%
NAPS 1.65 1.36 1.74 1.91 2.01 1.89 2.03 -12.87%
Adjusted Per Share Value based on latest NOSH - 285,530
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,021.18 694.70 357.58 1,604.58 1,234.04 827.19 446.21 73.40%
EPS 151.30 78.20 61.50 318.70 250.60 161.00 85.20 46.49%
DPS 155.00 100.00 55.00 312.00 234.00 156.00 78.00 57.86%
NAPS 1.65 1.36 1.74 1.91 2.01 1.89 2.03 -12.87%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 49.14 52.70 54.04 56.08 60.32 62.00 68.66 -
P/RPS 4.81 7.59 15.11 3.50 4.89 7.50 15.39 -53.84%
P/EPS 32.41 68.30 89.39 17.53 24.07 38.60 81.10 -45.65%
EY 3.09 1.46 1.12 5.70 4.15 2.59 1.23 84.49%
DY 3.15 1.90 1.02 5.56 3.88 2.52 1.14 96.54%
P/NAPS 29.78 38.75 31.06 29.36 30.01 32.80 33.82 -8.11%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/10/16 26/07/16 26/04/16 17/02/16 27/10/15 28/07/15 28/04/15 -
Price 50.24 56.00 54.50 56.08 64.20 65.60 65.94 -
P/RPS 4.92 8.06 15.24 3.50 5.20 7.93 14.78 -51.87%
P/EPS 33.13 72.57 90.16 17.53 25.62 40.84 77.88 -43.34%
EY 3.02 1.38 1.11 5.70 3.90 2.45 1.28 76.95%
DY 3.09 1.79 1.01 5.56 3.64 2.38 1.18 89.65%
P/NAPS 30.45 41.18 31.32 29.36 31.94 34.71 32.48 -4.20%

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