[BAT] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -74.4%
YoY- 4.98%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 4,517,222 3,423,769 2,252,385 1,095,739 4,364,786 3,270,804 2,110,749 65.83%
PBT 1,105,399 851,098 555,733 273,997 1,054,383 808,263 558,283 57.48%
Tax -281,959 -216,744 -140,706 -69,793 -256,637 -207,232 -142,925 57.10%
NP 823,440 634,354 415,027 204,204 797,746 601,031 415,358 57.61%
-
NP to SH 825,772 634,354 415,027 204,204 797,746 601,031 415,358 57.91%
-
Tax Rate 25.51% 25.47% 25.32% 25.47% 24.34% 25.64% 25.60% -
Total Cost 3,693,782 2,789,415 1,837,358 891,535 3,567,040 2,669,773 1,695,391 67.82%
-
Net Worth 508,243 513,953 485,401 468,269 485,401 473,979 473,979 4.74%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 805,194 3,883 3,883 194,160 776,641 556,783 371,189 67.33%
Div Payout % 97.51% 0.61% 0.94% 95.08% 97.35% 92.64% 89.37% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 508,243 513,953 485,401 468,269 485,401 473,979 473,979 4.74%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 18.23% 18.53% 18.43% 18.64% 18.28% 18.38% 19.68% -
ROE 162.48% 123.43% 85.50% 43.61% 164.35% 126.81% 87.63% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1,582.05 1,199.09 788.84 383.76 1,528.66 1,145.52 739.24 65.83%
EPS 288.40 222.20 145.40 71.50 279.40 210.50 145.50 57.59%
DPS 282.00 1.36 1.36 68.00 272.00 195.00 130.00 67.33%
NAPS 1.78 1.80 1.70 1.64 1.70 1.66 1.66 4.74%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1,582.05 1,199.09 788.84 383.76 1,528.66 1,145.52 739.24 65.83%
EPS 288.40 222.20 145.40 71.50 279.40 210.50 145.50 57.59%
DPS 282.00 1.36 1.36 68.00 272.00 195.00 130.00 67.33%
NAPS 1.78 1.80 1.70 1.64 1.70 1.66 1.66 4.74%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 64.12 64.20 59.60 62.16 62.00 60.40 56.00 -
P/RPS 4.05 5.35 7.56 16.20 4.06 5.27 7.58 -34.07%
P/EPS 22.17 28.90 41.00 86.92 22.19 28.69 38.50 -30.71%
EY 4.51 3.46 2.44 1.15 4.51 3.49 2.60 44.22%
DY 4.40 0.02 0.02 1.09 4.39 3.23 2.32 53.03%
P/NAPS 36.02 35.67 35.06 37.90 36.47 36.39 33.73 4.46%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 17/10/13 25/07/13 23/04/13 26/02/13 23/10/12 19/07/12 -
Price 60.00 63.00 60.24 62.46 58.30 65.00 56.72 -
P/RPS 3.79 5.25 7.64 16.28 3.81 5.67 7.67 -37.41%
P/EPS 20.75 28.36 41.44 87.34 20.87 30.88 38.99 -34.25%
EY 4.82 3.53 2.41 1.15 4.79 3.24 2.56 52.30%
DY 4.70 0.02 0.02 1.09 4.67 3.00 2.29 61.28%
P/NAPS 33.71 35.00 35.44 38.09 34.29 39.16 34.17 -0.89%

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