[BAT] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
20-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -84.4%
YoY- -33.82%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 3,002,259 2,302,096 1,544,814 748,374 3,756,392 2,915,779 1,983,587 31.72%
PBT 639,225 537,231 350,360 156,384 908,457 591,967 347,651 49.91%
Tax -146,590 -125,634 -84,257 -37,591 -187,168 -160,009 -124,252 11.61%
NP 492,635 411,597 266,103 118,793 721,289 431,958 223,399 69.17%
-
NP to SH 479,688 401,490 258,311 114,233 732,066 432,951 220,328 67.74%
-
Tax Rate 22.93% 23.39% 24.05% 24.04% 20.60% 27.03% 35.74% -
Total Cost 2,509,624 1,890,499 1,278,711 629,581 3,035,103 2,483,821 1,760,188 26.59%
-
Net Worth 382,610 425,439 405,452 376,899 613,889 471,124 388,320 -0.98%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 482,545 359,767 236,989 114,212 793,773 442,571 285,530 41.74%
Div Payout % 100.60% 89.61% 91.75% 99.98% 108.43% 102.22% 129.59% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 382,610 425,439 405,452 376,899 613,889 471,124 388,320 -0.98%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.41% 17.88% 17.23% 15.87% 19.20% 14.81% 11.26% -
ROE 125.37% 94.37% 63.71% 30.31% 119.25% 91.90% 56.74% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1,051.47 806.25 541.03 262.10 1,315.59 1,021.18 694.70 31.72%
EPS 172.50 144.20 93.20 41.60 252.60 151.30 78.20 69.21%
DPS 169.00 126.00 83.00 40.00 278.00 155.00 100.00 41.74%
NAPS 1.34 1.49 1.42 1.32 2.15 1.65 1.36 -0.98%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1,051.47 806.25 541.03 262.10 1,315.59 1,021.18 694.70 31.72%
EPS 172.50 144.20 93.20 41.60 252.60 151.30 78.20 69.21%
DPS 169.00 126.00 83.00 40.00 278.00 155.00 100.00 41.74%
NAPS 1.34 1.49 1.42 1.32 2.15 1.65 1.36 -0.98%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 40.00 43.74 43.42 45.60 44.60 49.14 52.70 -
P/RPS 3.80 5.43 8.03 17.40 3.39 4.81 7.59 -36.86%
P/EPS 23.81 31.11 48.00 113.98 17.40 32.41 68.30 -50.37%
EY 4.20 3.21 2.08 0.88 5.75 3.09 1.46 101.88%
DY 4.23 2.88 1.91 0.88 6.23 3.15 1.90 70.25%
P/NAPS 29.85 29.36 30.58 34.55 20.74 29.78 38.75 -15.92%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 23/10/17 20/07/17 20/04/17 16/02/17 24/10/16 26/07/16 -
Price 32.88 42.60 43.88 47.06 48.78 50.24 56.00 -
P/RPS 3.13 5.28 8.11 17.95 3.71 4.92 8.06 -46.68%
P/EPS 19.57 30.30 48.50 117.63 19.03 33.13 72.57 -58.15%
EY 5.11 3.30 2.06 0.85 5.26 3.02 1.38 138.77%
DY 5.14 2.96 1.89 0.85 5.70 3.09 1.79 101.63%
P/NAPS 24.54 28.59 30.90 35.65 22.69 30.45 41.18 -29.11%

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