[BAT] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -84.64%
YoY- -22.88%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 2,310,999 1,675,140 1,068,341 390,225 2,596,574 1,825,917 1,159,016 58.21%
PBT 256,339 199,462 120,640 53,032 385,412 291,124 180,302 26.35%
Tax -61,591 -52,079 -32,792 -12,710 -122,893 -90,333 -54,765 8.12%
NP 194,748 147,383 87,848 40,322 262,519 200,791 125,537 33.90%
-
NP to SH 194,748 147,383 87,848 40,322 262,519 200,791 125,537 33.90%
-
Tax Rate 24.03% 26.11% 27.18% 23.97% 31.89% 31.03% 30.37% -
Total Cost 2,116,251 1,527,757 980,493 349,903 2,334,055 1,625,126 1,033,479 61.04%
-
Net Worth 376,899 388,320 374,044 356,912 376,899 396,886 388,320 -1.96%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 179,883 54,250 82,803 37,118 251,266 191,305 119,922 30.94%
Div Payout % 92.37% 36.81% 94.26% 92.06% 95.71% 95.28% 95.53% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 376,899 388,320 374,044 356,912 376,899 396,886 388,320 -1.96%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 8.43% 8.80% 8.22% 10.33% 10.11% 11.00% 10.83% -
ROE 51.67% 37.95% 23.49% 11.30% 69.65% 50.59% 32.33% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 809.37 586.68 374.16 136.67 909.39 639.48 405.92 58.21%
EPS 68.20 51.60 30.80 14.10 91.90 70.30 44.00 33.82%
DPS 63.00 19.00 29.00 13.00 88.00 67.00 42.00 30.94%
NAPS 1.32 1.36 1.31 1.25 1.32 1.39 1.36 -1.96%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 809.37 586.68 374.16 136.67 909.39 639.48 405.92 58.21%
EPS 68.20 51.60 30.80 14.10 91.90 70.30 44.00 33.82%
DPS 63.00 19.00 29.00 13.00 88.00 67.00 42.00 30.94%
NAPS 1.32 1.36 1.31 1.25 1.32 1.39 1.36 -1.96%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 9.29 9.28 10.16 10.86 11.22 10.26 10.80 -
P/RPS 1.15 1.58 2.72 7.95 1.23 1.60 2.66 -42.73%
P/EPS 13.62 17.98 33.02 76.90 12.20 14.59 24.56 -32.42%
EY 7.34 5.56 3.03 1.30 8.19 6.85 4.07 48.00%
DY 6.78 2.05 2.85 1.20 7.84 6.53 3.89 44.68%
P/NAPS 7.04 6.82 7.76 8.69 8.50 7.38 7.94 -7.68%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 06/02/24 30/10/23 24/07/23 29/05/23 08/02/23 27/10/22 21/07/22 -
Price 9.08 9.38 10.30 10.82 12.80 10.46 10.52 -
P/RPS 1.12 1.60 2.75 7.92 1.41 1.64 2.59 -42.72%
P/EPS 13.31 18.17 33.48 76.62 13.92 14.87 23.93 -32.29%
EY 7.51 5.50 2.99 1.31 7.18 6.72 4.18 47.63%
DY 6.94 2.03 2.82 1.20 6.88 6.41 3.99 44.48%
P/NAPS 6.88 6.90 7.86 8.66 9.70 7.53 7.74 -7.53%

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