[BAT] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 19.48%
YoY- -34.47%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 2,052,323 1,316,795 637,649 3,002,259 2,302,096 1,544,814 748,374 95.80%
PBT 464,057 275,423 126,626 639,225 537,231 350,360 156,384 106.36%
Tax -111,892 -69,064 -30,400 -146,590 -125,634 -84,257 -37,591 106.78%
NP 352,165 206,359 96,226 492,635 411,597 266,103 118,793 106.22%
-
NP to SH 352,165 209,608 95,884 479,688 401,490 258,311 114,233 111.67%
-
Tax Rate 24.11% 25.08% 24.01% 22.93% 23.39% 24.05% 24.04% -
Total Cost 1,700,158 1,110,436 541,423 2,509,624 1,890,499 1,278,711 629,581 93.80%
-
Net Worth 419,729 374,044 354,057 382,610 425,439 405,452 376,899 7.43%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 308,372 194,160 94,224 482,545 359,767 236,989 114,212 93.78%
Div Payout % 87.56% 92.63% 98.27% 100.60% 89.61% 91.75% 99.98% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 419,729 374,044 354,057 382,610 425,439 405,452 376,899 7.43%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 17.16% 15.67% 15.09% 16.41% 17.88% 17.23% 15.87% -
ROE 83.90% 56.04% 27.08% 125.37% 94.37% 63.71% 30.31% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 718.78 461.18 223.32 1,051.47 806.25 541.03 262.10 95.80%
EPS 123.30 72.30 33.70 172.50 144.20 93.20 41.60 106.20%
DPS 108.00 68.00 33.00 169.00 126.00 83.00 40.00 93.78%
NAPS 1.47 1.31 1.24 1.34 1.49 1.42 1.32 7.43%
Adjusted Per Share Value based on latest NOSH - 285,530
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 718.78 461.18 223.32 1,051.47 806.25 541.03 262.10 95.80%
EPS 123.30 72.30 33.70 172.50 144.20 93.20 41.60 106.20%
DPS 108.00 68.00 33.00 169.00 126.00 83.00 40.00 93.78%
NAPS 1.47 1.31 1.24 1.34 1.49 1.42 1.32 7.43%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 31.72 34.78 26.42 40.00 43.74 43.42 45.60 -
P/RPS 4.41 7.54 11.83 3.80 5.43 8.03 17.40 -59.91%
P/EPS 25.72 47.38 78.68 23.81 31.11 48.00 113.98 -62.90%
EY 3.89 2.11 1.27 4.20 3.21 2.08 0.88 169.10%
DY 3.40 1.96 1.25 4.23 2.88 1.91 0.88 146.02%
P/NAPS 21.58 26.55 21.31 29.85 29.36 30.58 34.55 -26.90%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 19/10/18 20/07/18 21/05/18 13/02/18 23/10/17 20/07/17 20/04/17 -
Price 32.02 33.68 33.40 32.88 42.60 43.88 47.06 -
P/RPS 4.45 7.30 14.96 3.13 5.28 8.11 17.95 -60.50%
P/EPS 25.96 45.88 99.46 19.57 30.30 48.50 117.63 -63.44%
EY 3.85 2.18 1.01 5.11 3.30 2.06 0.85 173.50%
DY 3.37 2.02 0.99 5.14 2.96 1.89 0.85 150.28%
P/NAPS 21.78 25.71 26.94 24.54 28.59 30.90 35.65 -27.97%

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