[BAT] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
02-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 2.24%
YoY- 5.6%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 894,435 708,446 995,790 806,420 753,069 770,382 875,206 1.45%
PBT 234,646 197,313 324,910 283,395 277,197 226,664 291,854 -13.52%
Tax -67,578 -54,562 -90,324 -78,784 -77,061 -61,378 -79,321 -10.12%
NP 167,068 142,751 234,586 204,611 200,136 165,286 212,533 -14.81%
-
NP to SH 167,068 142,751 234,586 204,611 200,136 165,286 212,533 -14.81%
-
Tax Rate 28.80% 27.65% 27.80% 27.80% 27.80% 27.08% 27.18% -
Total Cost 727,367 565,695 761,204 601,809 552,933 605,096 662,673 6.40%
-
Net Worth 379,829 205,561 57,076 145,539 314,050 108,477 137,118 97.11%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 380,288 - 328,747 - 376,132 200,535 -
Div Payout % - 266.40% - 160.67% - 227.56% 94.35% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 379,829 205,561 57,076 145,539 314,050 108,477 137,118 97.11%
NOSH 285,586 285,502 285,384 285,371 285,500 285,468 285,662 -0.01%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 18.68% 20.15% 23.56% 25.37% 26.58% 21.46% 24.28% -
ROE 43.98% 69.44% 411.00% 140.59% 63.73% 152.37% 155.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 313.19 248.14 348.93 282.59 263.77 269.87 306.38 1.47%
EPS 58.50 50.00 82.20 71.70 70.10 57.90 74.40 -14.79%
DPS 0.00 133.20 0.00 115.20 0.00 131.76 70.20 -
NAPS 1.33 0.72 0.20 0.51 1.10 0.38 0.48 97.15%
Adjusted Per Share Value based on latest NOSH - 285,371
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 313.25 248.12 348.75 282.43 263.74 269.81 306.52 1.45%
EPS 58.51 50.00 82.16 71.66 70.09 57.89 74.43 -14.81%
DPS 0.00 133.19 0.00 115.14 0.00 131.73 70.23 -
NAPS 1.3303 0.7199 0.1999 0.5097 1.0999 0.3799 0.4802 97.12%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 43.50 45.75 46.25 50.50 48.50 43.50 39.50 -
P/RPS 13.89 18.44 13.25 17.87 18.39 16.12 12.89 5.10%
P/EPS 74.36 91.50 56.27 70.43 69.19 75.13 53.09 25.15%
EY 1.34 1.09 1.78 1.42 1.45 1.33 1.88 -20.19%
DY 0.00 2.91 0.00 2.28 0.00 3.03 1.78 -
P/NAPS 32.71 63.54 231.25 99.02 44.09 114.47 82.29 -45.90%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/04/05 24/02/05 26/10/04 02/08/04 27/04/04 25/02/04 27/10/03 -
Price 44.25 47.00 45.50 50.25 48.00 44.00 39.75 -
P/RPS 14.13 18.94 13.04 17.78 18.20 16.30 12.97 5.87%
P/EPS 75.64 94.00 55.35 70.08 68.47 75.99 53.43 26.05%
EY 1.32 1.06 1.81 1.43 1.46 1.32 1.87 -20.70%
DY 0.00 2.83 0.00 2.29 0.00 2.99 1.77 -
P/NAPS 33.27 65.28 227.50 98.53 43.64 115.79 82.81 -45.52%

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