[BAT] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
13-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -8.58%
YoY- 46.84%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 937,186 797,145 997,879 916,518 900,940 637,561 1,158,549 -13.19%
PBT 269,680 170,403 299,049 254,310 278,187 127,147 296,525 -6.13%
Tax -72,814 -47,773 -84,332 -71,715 -78,449 -36,295 -85,994 -10.50%
NP 196,866 122,630 214,717 182,595 199,738 90,852 210,531 -4.37%
-
NP to SH 196,866 122,630 214,717 182,595 199,738 90,852 210,531 -4.37%
-
Tax Rate 27.00% 28.04% 28.20% 28.20% 28.20% 28.55% 29.00% -
Total Cost 740,320 674,515 783,162 733,923 701,202 546,709 948,018 -15.21%
-
Net Worth 748,605 550,409 428,291 522,924 816,072 617,107 111,407 256.50%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 416,371 - 308,611 - 477,972 - -
Div Payout % - 339.53% - 169.01% - 526.10% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 748,605 550,409 428,291 522,924 816,072 617,107 111,407 256.50%
NOSH 285,727 285,186 285,527 285,751 285,340 285,698 285,659 0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 21.01% 15.38% 21.52% 19.92% 22.17% 14.25% 18.17% -
ROE 26.30% 22.28% 50.13% 34.92% 24.48% 14.72% 188.97% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 328.00 279.52 349.49 320.74 315.74 223.16 405.57 -13.20%
EPS 68.90 43.00 75.20 63.90 70.00 31.80 73.70 -4.39%
DPS 0.00 146.00 0.00 108.00 0.00 167.30 0.00 -
NAPS 2.62 1.93 1.50 1.83 2.86 2.16 0.39 256.44%
Adjusted Per Share Value based on latest NOSH - 285,751
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 328.23 279.18 349.48 320.99 315.53 223.29 405.75 -13.19%
EPS 68.95 42.95 75.20 63.95 69.95 31.82 73.73 -4.37%
DPS 0.00 145.82 0.00 108.08 0.00 167.40 0.00 -
NAPS 2.6218 1.9277 1.50 1.8314 2.8581 2.1613 0.3902 256.48%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 46.00 43.25 42.75 39.50 42.50 40.25 38.00 -
P/RPS 14.02 15.47 12.23 12.32 13.46 18.04 9.37 30.85%
P/EPS 66.76 100.58 56.85 61.82 60.71 126.57 51.56 18.81%
EY 1.50 0.99 1.76 1.62 1.65 0.79 1.94 -15.77%
DY 0.00 3.38 0.00 2.73 0.00 4.16 0.00 -
P/NAPS 17.56 22.41 28.50 21.58 14.86 18.63 97.44 -68.12%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/04/07 15/02/07 20/10/06 13/07/06 27/04/06 23/03/06 26/10/05 -
Price 46.25 46.00 42.75 41.00 41.50 44.00 36.75 -
P/RPS 14.10 16.46 12.23 12.78 13.14 19.72 9.06 34.33%
P/EPS 67.13 106.98 56.85 64.16 59.29 138.36 49.86 21.95%
EY 1.49 0.93 1.76 1.56 1.69 0.72 2.01 -18.10%
DY 0.00 3.17 0.00 2.63 0.00 3.80 0.00 -
P/NAPS 17.65 23.83 28.50 22.40 14.51 20.37 94.23 -67.29%

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