[BAT] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
28-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -73.08%
YoY- 7.25%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 4,581,547 3,523,555 2,361,874 1,274,071 4,795,991 3,590,385 2,380,475 54.54%
PBT 1,230,998 958,440 611,562 324,681 1,218,797 952,854 631,603 55.84%
Tax -320,936 -242,907 -152,920 -81,326 -316,766 -238,263 -158,113 60.10%
NP 910,062 715,533 458,642 243,355 902,031 714,591 473,490 54.40%
-
NP to SH 913,305 715,533 458,642 241,742 898,125 714,591 473,490 54.76%
-
Tax Rate 26.07% 25.34% 25.00% 25.05% 25.99% 25.01% 25.03% -
Total Cost 3,671,485 2,808,022 1,903,232 1,030,716 3,893,960 2,875,794 1,906,985 54.57%
-
Net Worth 545,362 573,915 539,651 579,625 525,375 562,494 545,362 0.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 890,853 668,140 445,426 222,713 222,713 659,574 4,368 3331.43%
Div Payout % 97.54% 93.38% 97.12% 92.13% 24.80% 92.30% 0.92% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 545,362 573,915 539,651 579,625 525,375 562,494 545,362 0.00%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 19.86% 20.31% 19.42% 19.10% 18.81% 19.90% 19.89% -
ROE 167.47% 124.68% 84.99% 41.71% 170.95% 127.04% 86.82% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1,604.58 1,234.04 827.19 446.21 1,679.68 1,257.45 833.70 54.54%
EPS 318.70 250.60 161.00 85.20 315.90 250.30 165.80 54.41%
DPS 312.00 234.00 156.00 78.00 78.00 231.00 1.53 3331.11%
NAPS 1.91 2.01 1.89 2.03 1.84 1.97 1.91 0.00%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1,604.58 1,234.04 827.19 446.21 1,679.68 1,257.45 833.70 54.54%
EPS 318.70 250.60 161.00 85.20 315.90 250.30 165.80 54.41%
DPS 312.00 234.00 156.00 78.00 78.00 231.00 1.53 3331.11%
NAPS 1.91 2.01 1.89 2.03 1.84 1.97 1.91 0.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 56.08 60.32 62.00 68.66 65.10 70.50 65.54 -
P/RPS 3.50 4.89 7.50 15.39 3.88 5.61 7.86 -41.60%
P/EPS 17.53 24.07 38.60 81.10 20.70 28.17 39.52 -41.75%
EY 5.70 4.15 2.59 1.23 4.83 3.55 2.53 71.60%
DY 5.56 3.88 2.52 1.14 1.20 3.28 0.02 4116.10%
P/NAPS 29.36 30.01 32.80 33.82 35.38 35.79 34.31 -9.84%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 17/02/16 27/10/15 28/07/15 28/04/15 16/02/15 16/10/14 22/07/14 -
Price 56.08 64.20 65.60 65.94 70.60 66.72 68.00 -
P/RPS 3.50 5.20 7.93 14.78 4.20 5.31 8.16 -43.03%
P/EPS 17.53 25.62 40.84 77.88 22.45 26.66 41.01 -43.16%
EY 5.70 3.90 2.45 1.28 4.46 3.75 2.44 75.78%
DY 5.56 3.64 2.38 1.18 1.10 3.46 0.02 4116.10%
P/NAPS 29.36 31.94 34.71 32.48 38.37 33.87 35.60 -12.02%

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