[BAT] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
26-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -81.1%
YoY- -28.6%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 3,756,392 2,915,779 1,983,587 1,021,012 4,581,547 3,523,555 2,361,874 36.06%
PBT 908,457 591,967 347,651 231,073 1,230,998 958,440 611,562 30.03%
Tax -187,168 -160,009 -124,252 -55,599 -320,936 -242,907 -152,920 14.35%
NP 721,289 431,958 223,399 175,474 910,062 715,533 458,642 35.04%
-
NP to SH 732,066 432,951 220,328 172,606 913,305 715,533 458,642 36.38%
-
Tax Rate 20.60% 27.03% 35.74% 24.06% 26.07% 25.34% 25.00% -
Total Cost 3,035,103 2,483,821 1,760,188 845,538 3,671,485 2,808,022 1,903,232 36.30%
-
Net Worth 613,889 471,124 388,320 496,822 545,362 573,915 539,651 8.93%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 793,773 442,571 285,530 157,041 890,853 668,140 445,426 46.73%
Div Payout % 108.43% 102.22% 129.59% 90.98% 97.54% 93.38% 97.12% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 613,889 471,124 388,320 496,822 545,362 573,915 539,651 8.93%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 19.20% 14.81% 11.26% 17.19% 19.86% 20.31% 19.42% -
ROE 119.25% 91.90% 56.74% 34.74% 167.47% 124.68% 84.99% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,315.59 1,021.18 694.70 357.58 1,604.58 1,234.04 827.19 36.06%
EPS 252.60 151.30 78.20 61.50 318.70 250.60 161.00 34.83%
DPS 278.00 155.00 100.00 55.00 312.00 234.00 156.00 46.73%
NAPS 2.15 1.65 1.36 1.74 1.91 2.01 1.89 8.93%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,315.59 1,021.18 694.70 357.58 1,604.58 1,234.04 827.19 36.06%
EPS 252.60 151.30 78.20 61.50 318.70 250.60 161.00 34.83%
DPS 278.00 155.00 100.00 55.00 312.00 234.00 156.00 46.73%
NAPS 2.15 1.65 1.36 1.74 1.91 2.01 1.89 8.93%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 44.60 49.14 52.70 54.04 56.08 60.32 62.00 -
P/RPS 3.39 4.81 7.59 15.11 3.50 4.89 7.50 -40.96%
P/EPS 17.40 32.41 68.30 89.39 17.53 24.07 38.60 -41.06%
EY 5.75 3.09 1.46 1.12 5.70 4.15 2.59 69.77%
DY 6.23 3.15 1.90 1.02 5.56 3.88 2.52 82.33%
P/NAPS 20.74 29.78 38.75 31.06 29.36 30.01 32.80 -26.22%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 16/02/17 24/10/16 26/07/16 26/04/16 17/02/16 27/10/15 28/07/15 -
Price 48.78 50.24 56.00 54.50 56.08 64.20 65.60 -
P/RPS 3.71 4.92 8.06 15.24 3.50 5.20 7.93 -39.59%
P/EPS 19.03 33.13 72.57 90.16 17.53 25.62 40.84 -39.75%
EY 5.26 3.02 1.38 1.11 5.70 3.90 2.45 66.03%
DY 5.70 3.09 1.79 1.01 5.56 3.64 2.38 78.53%
P/NAPS 22.69 30.45 41.18 31.32 29.36 31.94 34.71 -24.58%

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