[BAT] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 33.04%
YoY- -2.33%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,846,107 1,261,763 620,958 2,822,946 2,052,323 1,316,795 637,649 103.00%
PBT 328,118 219,297 116,589 623,009 464,057 275,423 126,626 88.54%
Tax -80,122 -54,432 -27,989 -154,478 -111,892 -69,064 -30,400 90.69%
NP 247,996 164,865 88,600 468,531 352,165 206,359 96,226 87.86%
-
NP to SH 249,950 165,150 88,600 468,531 352,165 209,608 95,884 89.30%
-
Tax Rate 24.42% 24.82% 24.01% 24.80% 24.11% 25.08% 24.01% -
Total Cost 1,598,111 1,096,898 532,358 2,354,415 1,700,158 1,110,436 541,423 105.63%
-
Net Worth 376,899 368,333 374,044 422,584 419,729 374,044 354,057 4.25%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 242,700 159,896 85,659 442,571 308,372 194,160 94,224 87.79%
Div Payout % 97.10% 96.82% 96.68% 94.46% 87.56% 92.63% 98.27% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 376,899 368,333 374,044 422,584 419,729 374,044 354,057 4.25%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 13.43% 13.07% 14.27% 16.60% 17.16% 15.67% 15.09% -
ROE 66.32% 44.84% 23.69% 110.87% 83.90% 56.04% 27.08% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 646.55 441.90 217.48 988.67 718.78 461.18 223.32 103.00%
EPS 86.90 57.70 31.00 164.10 123.30 72.30 33.70 87.93%
DPS 85.00 56.00 30.00 155.00 108.00 68.00 33.00 87.79%
NAPS 1.32 1.29 1.31 1.48 1.47 1.31 1.24 4.25%
Adjusted Per Share Value based on latest NOSH - 285,530
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 646.55 441.90 217.48 988.67 718.78 461.18 223.32 103.00%
EPS 86.90 57.70 31.00 164.10 123.30 72.30 33.70 87.93%
DPS 85.00 56.00 30.00 155.00 108.00 68.00 33.00 87.79%
NAPS 1.32 1.29 1.31 1.48 1.47 1.31 1.24 4.25%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 18.94 28.80 36.14 36.08 31.72 34.78 26.42 -
P/RPS 2.93 6.52 16.62 3.65 4.41 7.54 11.83 -60.52%
P/EPS 21.64 49.79 116.47 21.99 25.72 47.38 78.68 -57.67%
EY 4.62 2.01 0.86 4.55 3.89 2.11 1.27 136.34%
DY 4.49 1.94 0.83 4.30 3.40 1.96 1.25 134.36%
P/NAPS 14.35 22.33 27.59 24.38 21.58 26.55 21.31 -23.15%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 31/10/19 25/07/19 28/05/19 21/02/19 19/10/18 20/07/18 21/05/18 -
Price 18.82 29.60 33.44 37.30 32.02 33.68 33.40 -
P/RPS 2.91 6.70 15.38 3.77 4.45 7.30 14.96 -66.39%
P/EPS 21.50 51.18 107.77 22.73 25.96 45.88 99.46 -63.94%
EY 4.65 1.95 0.93 4.40 3.85 2.18 1.01 176.49%
DY 4.52 1.89 0.90 4.16 3.37 2.02 0.99 174.95%
P/NAPS 14.26 22.95 25.53 25.20 21.78 25.71 26.94 -34.53%

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