[BAT] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
08-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 30.74%
YoY- -7.84%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,675,140 1,068,341 390,225 2,596,574 1,825,917 1,159,016 521,559 117.53%
PBT 199,462 120,640 53,032 385,412 291,124 180,302 77,076 88.38%
Tax -52,079 -32,792 -12,710 -122,893 -90,333 -54,765 -24,788 63.96%
NP 147,383 87,848 40,322 262,519 200,791 125,537 52,288 99.41%
-
NP to SH 147,383 87,848 40,322 262,519 200,791 125,537 52,288 99.41%
-
Tax Rate 26.11% 27.18% 23.97% 31.89% 31.03% 30.37% 32.16% -
Total Cost 1,527,757 980,493 349,903 2,334,055 1,625,126 1,033,479 469,271 119.50%
-
Net Worth 388,320 374,044 356,912 376,899 396,886 388,320 356,912 5.77%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 54,250 82,803 37,118 251,266 191,305 119,922 48,540 7.68%
Div Payout % 36.81% 94.26% 92.06% 95.71% 95.28% 95.53% 92.83% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 388,320 374,044 356,912 376,899 396,886 388,320 356,912 5.77%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 8.80% 8.22% 10.33% 10.11% 11.00% 10.83% 10.03% -
ROE 37.95% 23.49% 11.30% 69.65% 50.59% 32.33% 14.65% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 586.68 374.16 136.67 909.39 639.48 405.92 182.66 117.53%
EPS 51.60 30.80 14.10 91.90 70.30 44.00 18.30 99.46%
DPS 19.00 29.00 13.00 88.00 67.00 42.00 17.00 7.68%
NAPS 1.36 1.31 1.25 1.32 1.39 1.36 1.25 5.77%
Adjusted Per Share Value based on latest NOSH - 285,530
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 586.68 374.16 136.67 909.39 639.48 405.92 182.66 117.53%
EPS 51.60 30.80 14.10 91.90 70.30 44.00 18.30 99.46%
DPS 19.00 29.00 13.00 88.00 67.00 42.00 17.00 7.68%
NAPS 1.36 1.31 1.25 1.32 1.39 1.36 1.25 5.77%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 9.28 10.16 10.86 11.22 10.26 10.80 12.44 -
P/RPS 1.58 2.72 7.95 1.23 1.60 2.66 6.81 -62.20%
P/EPS 17.98 33.02 76.90 12.20 14.59 24.56 67.93 -58.74%
EY 5.56 3.03 1.30 8.19 6.85 4.07 1.47 142.56%
DY 2.05 2.85 1.20 7.84 6.53 3.89 1.37 30.79%
P/NAPS 6.82 7.76 8.69 8.50 7.38 7.94 9.95 -22.24%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/10/23 24/07/23 29/05/23 08/02/23 27/10/22 21/07/22 27/05/22 -
Price 9.38 10.30 10.82 12.80 10.46 10.52 12.78 -
P/RPS 1.60 2.75 7.92 1.41 1.64 2.59 7.00 -62.58%
P/EPS 18.17 33.48 76.62 13.92 14.87 23.93 69.79 -59.19%
EY 5.50 2.99 1.31 7.18 6.72 4.18 1.43 145.27%
DY 2.03 2.82 1.20 6.88 6.41 3.99 1.33 32.53%
P/NAPS 6.90 7.86 8.66 9.70 7.53 7.74 10.22 -23.02%

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