[BAT] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
27-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -73.6%
YoY- 7.27%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 3,263,725 2,555,279 1,559,489 753,069 3,199,734 2,429,352 1,554,146 63.62%
PBT 1,082,815 885,502 560,592 277,197 1,046,625 819,961 528,107 61.04%
Tax -300,731 -246,169 -155,845 -77,061 -288,471 -227,093 -147,772 60.24%
NP 782,084 639,333 404,747 200,136 758,154 592,868 380,335 61.35%
-
NP to SH 782,084 639,333 404,747 200,136 758,154 592,868 380,335 61.35%
-
Tax Rate 27.77% 27.80% 27.80% 27.80% 27.56% 27.70% 27.98% -
Total Cost 2,481,641 1,915,946 1,154,742 552,933 2,441,580 1,836,484 1,173,811 64.35%
-
Net Worth 205,586 57,108 145,571 314,050 108,511 137,079 228,429 -6.75%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 709,272 328,946 328,821 - 885,112 508,906 308,379 73.80%
Div Payout % 90.69% 51.45% 81.24% - 116.75% 85.84% 81.08% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 205,586 57,108 145,571 314,050 108,511 137,079 228,429 -6.75%
NOSH 285,536 285,544 285,435 285,500 285,557 285,581 285,536 0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 23.96% 25.02% 25.95% 26.58% 23.69% 24.40% 24.47% -
ROE 380.42% 1,119.50% 278.04% 63.73% 698.68% 432.50% 166.50% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1,143.02 894.88 546.36 263.77 1,120.52 850.67 544.29 63.62%
EPS 273.90 223.90 141.80 70.10 265.50 207.60 133.20 61.35%
DPS 248.40 115.20 115.20 0.00 309.96 178.20 108.00 73.80%
NAPS 0.72 0.20 0.51 1.10 0.38 0.48 0.80 -6.75%
Adjusted Per Share Value based on latest NOSH - 285,500
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1,143.04 894.92 546.17 263.74 1,120.63 850.82 544.30 63.62%
EPS 273.91 223.91 141.75 70.09 265.53 207.64 133.20 61.35%
DPS 248.41 115.21 115.16 0.00 309.99 178.23 108.00 73.80%
NAPS 0.72 0.20 0.5098 1.0999 0.38 0.4801 0.80 -6.75%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 45.75 46.25 50.50 48.50 43.50 39.50 39.00 -
P/RPS 4.00 5.17 9.24 18.39 3.88 4.64 7.17 -32.11%
P/EPS 16.70 20.66 35.61 69.19 16.38 19.03 29.28 -31.10%
EY 5.99 4.84 2.81 1.45 6.10 5.26 3.42 45.05%
DY 5.43 2.49 2.28 0.00 7.13 4.51 2.77 56.31%
P/NAPS 63.54 231.25 99.02 44.09 114.47 82.29 48.75 19.22%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 26/10/04 02/08/04 27/04/04 25/02/04 27/10/03 28/07/03 -
Price 47.00 45.50 50.25 48.00 44.00 39.75 39.25 -
P/RPS 4.11 5.08 9.20 18.20 3.93 4.67 7.21 -31.13%
P/EPS 17.16 20.32 35.44 68.47 16.57 19.15 29.47 -30.15%
EY 5.83 4.92 2.82 1.46 6.03 5.22 3.39 43.30%
DY 5.29 2.53 2.29 0.00 7.04 4.48 2.75 54.36%
P/NAPS 65.28 227.50 98.53 43.64 115.79 82.81 49.06 20.87%

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