[BAT] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
19-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -9.34%
YoY- -2.26%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,021,410 948,236 1,008,411 937,036 937,186 797,145 997,879 1.56%
PBT 285,142 208,127 280,607 244,487 269,680 170,403 299,049 -3.12%
Tax -73,738 -56,381 -75,764 -66,011 -72,814 -47,773 -84,332 -8.55%
NP 211,404 151,746 204,843 178,476 196,866 122,630 214,717 -1.03%
-
NP to SH 211,404 151,746 204,843 178,476 196,866 122,630 214,717 -1.03%
-
Tax Rate 25.86% 27.09% 27.00% 27.00% 27.00% 28.04% 28.20% -
Total Cost 810,006 796,490 803,568 758,560 740,320 674,515 783,162 2.27%
-
Net Worth 557,078 345,786 402,829 511,155 748,605 550,409 428,291 19.13%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 211,472 208,557 312,689 - 416,371 - -
Div Payout % - 139.36% 101.81% 175.20% - 339.53% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 557,078 345,786 402,829 511,155 748,605 550,409 428,291 19.13%
NOSH 285,681 285,774 285,694 285,561 285,727 285,186 285,527 0.03%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 20.70% 16.00% 20.31% 19.05% 21.01% 15.38% 21.52% -
ROE 37.95% 43.88% 50.85% 34.92% 26.30% 22.28% 50.13% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 357.54 331.81 352.97 328.14 328.00 279.52 349.49 1.52%
EPS 74.00 53.10 71.70 62.50 68.90 43.00 75.20 -1.06%
DPS 0.00 74.00 73.00 109.50 0.00 146.00 0.00 -
NAPS 1.95 1.21 1.41 1.79 2.62 1.93 1.50 19.09%
Adjusted Per Share Value based on latest NOSH - 285,561
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 357.72 332.10 353.17 328.17 328.23 279.18 349.48 1.56%
EPS 74.04 53.15 71.74 62.51 68.95 42.95 75.20 -1.03%
DPS 0.00 74.06 73.04 109.51 0.00 145.82 0.00 -
NAPS 1.951 1.211 1.4108 1.7902 2.6218 1.9277 1.50 19.13%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 42.50 41.25 41.25 45.00 46.00 43.25 42.75 -
P/RPS 11.89 12.43 11.69 13.71 14.02 15.47 12.23 -1.86%
P/EPS 57.43 77.68 57.53 72.00 66.76 100.58 56.85 0.67%
EY 1.74 1.29 1.74 1.39 1.50 0.99 1.76 -0.75%
DY 0.00 1.79 1.77 2.43 0.00 3.38 0.00 -
P/NAPS 21.79 34.09 29.26 25.14 17.56 22.41 28.50 -16.37%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/04/08 21/02/08 24/10/07 19/07/07 24/04/07 15/02/07 20/10/06 -
Price 43.50 42.25 39.75 40.50 46.25 46.00 42.75 -
P/RPS 12.17 12.73 11.26 12.34 14.10 16.46 12.23 -0.32%
P/EPS 58.78 79.57 55.44 64.80 67.13 106.98 56.85 2.24%
EY 1.70 1.26 1.80 1.54 1.49 0.93 1.76 -2.28%
DY 0.00 1.75 1.84 2.70 0.00 3.17 0.00 -
P/NAPS 22.31 34.92 28.19 22.63 17.65 23.83 28.50 -15.04%

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