[BAT] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

22-Jul-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -3.15%

YoY- -7.65%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Quarter Result
Revenue	992,149	959,163	993,591	993,874	1,018,820	1,020,950	919,197	5.22%
YoY %	3.44%	-3.47%	-0.03%	-2.45%	-0.21%	11.07%	-	-
Horiz. %	107.94%	104.35%	108.09%	108.12%	110.84%	111.07%	100.00%	-
PBT	240,327	228,426	222,578	250,048	258,127	227,896	234,502	1.65%
YoY %	5.21%	2.63%	-10.99%	-3.13%	13.27%	-2.82%	-	-
Horiz. %	102.48%	97.41%	94.92%	106.63%	110.07%	97.18%	100.00%	-
Tax	-61,770	-45,705	-51,924	-64,208	-66,233	-55,031	-67,768	-5.99%
YoY %	-35.15%	11.98%	19.13%	3.06%	-20.36%	18.80%	-	-
Horiz. %	91.15%	67.44%	76.62%	94.75%	97.73%	81.20%	100.00%	-
NP	178,557	182,721	170,654	185,840	191,894	172,865	166,734	4.67%
YoY %	-2.28%	7.07%	-8.17%	-3.15%	11.01%	3.68%	-	-
Horiz. %	107.09%	109.59%	102.35%	111.46%	115.09%	103.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	178,557	182,721	170,654	185,840	191,894	172,865	166,734	4.67%
YoY %	-2.28%	7.07%	-8.17%	-3.15%	11.01%	3.68%	-	-
Horiz. %	107.09%	109.59%	102.35%	111.46%	115.09%	103.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.70%	20.01%	23.33%	25.68%	25.66%	24.15%	28.90%	-
YoY %	28.44%	-14.23%	-9.15%	0.08%	6.25%	-16.44%	-	-
Horiz. %	88.93%	69.24%	80.73%	88.86%	88.79%	83.56%	100.00%	-
Total Cost	813,592	776,442	822,937	808,034	826,926	848,085	752,463	5.35%
YoY %	4.78%	-5.65%	1.84%	-2.28%	-2.49%	12.71%	-	-
Horiz. %	108.12%	103.19%	109.37%	107.39%	109.90%	112.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	491,388	491,062	487,990	636,594	628,224	440,019	439,675	7.70%
YoY %	0.07%	0.63%	-23.34%	1.33%	42.77%	0.08%	-	-
Horiz. %	111.76%	111.69%	110.99%	144.79%	142.88%	100.08%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	171,414	179,865	182,639	322,579	191,893	177,150	174,157	-1.05%
YoY %	-4.70%	-1.52%	-43.38%	68.10%	8.32%	1.72%	-	-
Horiz. %	98.42%	103.28%	104.87%	185.22%	110.18%	101.72%	100.00%	-
Div Payout %	96.00%	98.44%	107.02%	173.58%	100.00%	102.48%	104.45%	-
YoY %	-2.48%	-8.02%	-38.35%	73.58%	-2.42%	-1.89%	-	-
Horiz. %	91.91%	94.25%	102.46%	166.18%	95.74%	98.11%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	491,388	491,062	487,990	636,594	628,224	440,019	439,675	7.70%
YoY %	0.07%	0.63%	-23.34%	1.33%	42.77%	0.08%	-	-
Horiz. %	111.76%	111.69%	110.99%	144.79%	142.88%	100.08%	100.00%	-
NOSH	285,691	285,501	285,374	285,468	285,556	285,727	285,503	0.04%
YoY %	0.07%	0.04%	-0.03%	-0.03%	-0.06%	0.08%	-	-
Horiz. %	100.07%	100.00%	99.95%	99.99%	100.02%	100.08%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	18.00%	19.05%	17.18%	18.70%	18.83%	16.93%	18.14%	-
YoY %	-5.51%	10.88%	-8.13%	-0.69%	11.22%	-6.67%	-	-
Horiz. %	99.23%	105.02%	94.71%	103.09%	103.80%	93.33%	100.00%	-
ROE	36.34%	37.21%	34.97%	29.19%	30.55%	39.29%	37.92%	-
YoY %	-2.34%	6.41%	19.80%	-4.45%	-22.24%	3.61%	-	-
Horiz. %	95.83%	98.13%	92.22%	76.98%	80.56%	103.61%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	347.28	335.96	348.17	348.16	356.78	357.32	321.96	5.18%
YoY %	3.37%	-3.51%	0.00%	-2.42%	-0.15%	10.98%	-	-
Horiz. %	107.86%	104.35%	108.14%	108.14%	110.82%	110.98%	100.00%	-
EPS	62.50	64.00	59.80	65.10	67.20	60.50	58.40	4.63%
YoY %	-2.34%	7.02%	-8.14%	-3.13%	11.07%	3.60%	-	-
Horiz. %	107.02%	109.59%	102.40%	111.47%	115.07%	103.60%	100.00%	-
DPS	60.00	63.00	64.00	113.00	67.20	62.00	61.00	-1.09%
YoY %	-4.76%	-1.56%	-43.36%	68.15%	8.39%	1.64%	-	-
Horiz. %	98.36%	103.28%	104.92%	185.25%	110.16%	101.64%	100.00%	-
NAPS	1.72	1.72	1.71	2.23	2.20	1.54	1.54	7.65%
YoY %	0.00%	0.58%	-23.32%	1.36%	42.86%	0.00%	-	-
Horiz. %	111.69%	111.69%	111.04%	144.81%	142.86%	100.00%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 285,468
RPS	347.48	335.92	347.98	348.08	356.82	357.56	321.93	5.22%
YoY %	3.44%	-3.47%	-0.03%	-2.45%	-0.21%	11.07%	-	-
Horiz. %	107.94%	104.35%	108.09%	108.12%	110.84%	111.07%	100.00%	-
EPS	62.54	63.99	59.77	65.09	67.21	60.54	58.39	4.68%
YoY %	-2.27%	7.06%	-8.17%	-3.15%	11.02%	3.68%	-	-
Horiz. %	107.11%	109.59%	102.36%	111.47%	115.11%	103.68%	100.00%	-
DPS	60.03	62.99	63.97	112.98	67.21	62.04	60.99	-1.05%
YoY %	-4.70%	-1.53%	-43.38%	68.10%	8.33%	1.72%	-	-
Horiz. %	98.43%	103.28%	104.89%	185.24%	110.20%	101.72%	100.00%	-
NAPS	1.721	1.7198	1.7091	2.2295	2.2002	1.5411	1.5399	7.70%
YoY %	0.07%	0.63%	-23.34%	1.33%	42.77%	0.08%	-	-
Horiz. %	111.76%	111.68%	110.99%	144.78%	142.88%	100.08%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	48.06	45.00	48.48	43.88	44.14	42.80	44.04	-
P/RPS	13.84	13.39	13.92	12.60	12.37	11.98	13.68	0.77%
YoY %	3.36%	-3.81%	10.48%	1.86%	3.26%	-12.43%	-	-
Horiz. %	101.17%	97.88%	101.75%	92.11%	90.42%	87.57%	100.00%	-
P/EPS	76.90	70.31	81.07	67.40	65.68	70.74	75.41	1.31%
YoY %	9.37%	-13.27%	20.28%	2.62%	-7.15%	-6.19%	-	-
Horiz. %	101.98%	93.24%	107.51%	89.38%	87.10%	93.81%	100.00%	-
EY	1.30	1.42	1.23	1.48	1.52	1.41	1.33	-1.51%
YoY %	-8.45%	15.45%	-16.89%	-2.63%	7.80%	6.02%	-	-
Horiz. %	97.74%	106.77%	92.48%	111.28%	114.29%	106.02%	100.00%	-
DY	1.25	1.40	1.32	2.58	1.52	1.45	1.39	-6.83%
YoY %	-10.71%	6.06%	-48.84%	69.74%	4.83%	4.32%	-	-
Horiz. %	89.93%	100.72%	94.96%	185.61%	109.35%	104.32%	100.00%	-
P/NAPS	27.94	26.16	28.35	19.68	20.06	27.79	28.60	-1.54%
YoY %	6.80%	-7.72%	44.05%	-1.89%	-27.82%	-2.83%	-	-
Horiz. %	97.69%	91.47%	99.13%	68.81%	70.14%	97.17%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	21/04/11	22/02/11	20/10/10	22/07/10	22/04/10	11/02/10	19/11/09	-
Price	47.48	46.32	48.00	43.98	42.78	42.10	45.08	-
P/RPS	13.67	13.79	13.79	12.63	11.99	11.78	14.00	-1.57%
YoY %	-0.87%	0.00%	9.18%	5.34%	1.78%	-15.86%	-	-
Horiz. %	97.64%	98.50%	98.50%	90.21%	85.64%	84.14%	100.00%	-
P/EPS	75.97	72.38	80.27	67.56	63.66	69.59	77.19	-1.05%
YoY %	4.96%	-9.83%	18.81%	6.13%	-8.52%	-9.85%	-	-
Horiz. %	98.42%	93.77%	103.99%	87.52%	82.47%	90.15%	100.00%	-
EY	1.32	1.38	1.25	1.48	1.57	1.44	1.30	1.02%
YoY %	-4.35%	10.40%	-15.54%	-5.73%	9.03%	10.77%	-	-
Horiz. %	101.54%	106.15%	96.15%	113.85%	120.77%	110.77%	100.00%	-
DY	1.26	1.36	1.33	2.57	1.57	1.47	1.35	-4.49%
YoY %	-7.35%	2.26%	-48.25%	63.69%	6.80%	8.89%	-	-
Horiz. %	93.33%	100.74%	98.52%	190.37%	116.30%	108.89%	100.00%	-
P/NAPS	27.60	26.93	28.07	19.72	19.45	27.34	29.27	-3.84%
YoY %	2.49%	-4.06%	42.34%	1.39%	-28.86%	-6.59%	-	-
Horiz. %	94.29%	92.01%	95.90%	67.37%	66.45%	93.41%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos