[BAT] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
19-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 13.54%
YoY- 19.93%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,095,739 1,093,982 1,160,055 1,067,987 1,042,762 987,265 1,104,525 -0.53%
PBT 273,997 246,120 249,980 296,720 261,562 228,832 239,310 9.43%
Tax -69,793 -49,405 -64,307 -75,872 -67,053 -48,184 -63,041 7.01%
NP 204,204 196,715 185,673 220,848 194,509 180,648 176,269 10.29%
-
NP to SH 204,204 196,715 185,673 220,848 194,509 180,648 176,269 10.29%
-
Tax Rate 25.47% 20.07% 25.72% 25.57% 25.64% 21.06% 26.34% -
Total Cost 891,535 897,267 974,382 847,139 848,253 806,617 928,256 -2.65%
-
Net Worth 468,269 485,401 473,979 473,979 439,858 430,929 422,817 7.03%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 194,160 219,858 185,594 185,594 185,654 188,353 171,412 8.65%
Div Payout % 95.08% 111.76% 99.96% 84.04% 95.45% 104.27% 97.24% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 468,269 485,401 473,979 473,979 439,858 430,929 422,817 7.03%
NOSH 285,530 285,530 285,530 285,530 285,622 285,383 285,687 -0.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 18.64% 17.98% 16.01% 20.68% 18.65% 18.30% 15.96% -
ROE 43.61% 40.53% 39.17% 46.59% 44.22% 41.92% 41.69% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 383.76 383.14 406.28 374.04 365.08 345.94 386.62 -0.49%
EPS 71.50 68.90 65.00 77.30 68.10 63.30 61.70 10.31%
DPS 68.00 77.00 65.00 65.00 65.00 66.00 60.00 8.69%
NAPS 1.64 1.70 1.66 1.66 1.54 1.51 1.48 7.07%
Adjusted Per Share Value based on latest NOSH - 285,530
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 383.76 383.14 406.28 374.04 365.20 345.77 386.83 -0.52%
EPS 71.50 68.90 65.00 77.30 68.12 63.27 61.73 10.28%
DPS 68.00 77.00 65.00 65.00 65.02 65.97 60.03 8.65%
NAPS 1.64 1.70 1.66 1.66 1.5405 1.5092 1.4808 7.03%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 62.16 62.00 60.40 56.00 56.62 49.92 44.68 -
P/RPS 16.20 16.18 14.87 14.97 15.51 14.43 11.56 25.20%
P/EPS 86.92 89.99 92.88 72.40 83.14 78.86 72.41 12.93%
EY 1.15 1.11 1.08 1.38 1.20 1.27 1.38 -11.43%
DY 1.09 1.24 1.08 1.16 1.15 1.32 1.34 -12.84%
P/NAPS 37.90 36.47 36.39 33.73 36.77 33.06 30.19 16.35%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/04/13 26/02/13 23/10/12 19/07/12 23/04/12 16/02/12 20/10/11 -
Price 62.46 58.30 65.00 56.72 55.50 52.30 43.60 -
P/RPS 16.28 15.22 16.00 15.16 15.20 15.12 11.28 27.68%
P/EPS 87.34 84.62 99.96 73.33 81.50 82.62 70.66 15.16%
EY 1.15 1.18 1.00 1.36 1.23 1.21 1.42 -13.10%
DY 1.09 1.32 1.00 1.15 1.17 1.26 1.38 -14.54%
P/NAPS 38.09 34.29 39.16 34.17 36.04 34.64 29.46 18.66%

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