[BAT] QoQ Quarter Result on 30-Jun-2017 [#2]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
20-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 26.13%
YoY- 201.91%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 637,649 700,163 757,282 774,090 748,374 840,613 932,192 -22.38%
PBT 126,626 101,995 186,871 193,976 156,384 316,491 244,316 -35.50%
Tax -30,400 -20,956 -41,377 -46,666 -37,591 -27,159 -35,757 -10.26%
NP 96,226 81,039 145,494 147,310 118,793 289,332 208,559 -40.31%
-
NP to SH 95,884 78,198 143,179 144,078 114,233 299,116 212,623 -41.22%
-
Tax Rate 24.01% 20.55% 22.14% 24.06% 24.04% 8.58% 14.64% -
Total Cost 541,423 619,124 611,788 626,780 629,581 551,281 723,633 -17.59%
-
Net Worth 354,057 382,610 425,439 405,452 376,899 613,889 471,124 -17.35%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 94,224 122,777 122,777 122,777 114,212 219,858 157,041 -28.88%
Div Payout % 98.27% 157.01% 85.75% 85.22% 99.98% 73.50% 73.86% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 354,057 382,610 425,439 405,452 376,899 613,889 471,124 -17.35%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 15.09% 11.57% 19.21% 19.03% 15.87% 34.42% 22.37% -
ROE 27.08% 20.44% 33.65% 35.54% 30.31% 48.72% 45.13% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 223.32 245.22 265.22 271.11 262.10 294.40 326.48 -22.38%
EPS 33.70 28.40 51.00 51.60 41.60 101.30 73.00 -40.29%
DPS 33.00 43.00 43.00 43.00 40.00 77.00 55.00 -28.88%
NAPS 1.24 1.34 1.49 1.42 1.32 2.15 1.65 -17.35%
Adjusted Per Share Value based on latest NOSH - 285,530
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 223.32 245.22 265.22 271.11 262.10 294.40 326.48 -22.38%
EPS 33.70 28.40 51.00 51.60 41.60 101.30 73.00 -40.29%
DPS 33.00 43.00 43.00 43.00 40.00 77.00 55.00 -28.88%
NAPS 1.24 1.34 1.49 1.42 1.32 2.15 1.65 -17.35%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 26.42 40.00 43.74 43.42 45.60 44.60 49.14 -
P/RPS 11.83 16.31 16.49 16.02 17.40 15.15 15.05 -14.84%
P/EPS 78.68 146.05 87.23 86.05 113.98 42.57 65.99 12.45%
EY 1.27 0.68 1.15 1.16 0.88 2.35 1.52 -11.29%
DY 1.25 1.08 0.98 0.99 0.88 1.73 1.12 7.60%
P/NAPS 21.31 29.85 29.36 30.58 34.55 20.74 29.78 -20.01%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 13/02/18 23/10/17 20/07/17 20/04/17 16/02/17 24/10/16 -
Price 33.40 32.88 42.60 43.88 47.06 48.78 50.24 -
P/RPS 14.96 13.41 16.06 16.19 17.95 16.57 15.39 -1.87%
P/EPS 99.46 120.06 84.95 86.96 117.63 46.56 67.47 29.55%
EY 1.01 0.83 1.18 1.15 0.85 2.15 1.48 -22.50%
DY 0.99 1.31 1.01 0.98 0.85 1.58 1.09 -6.21%
P/NAPS 26.94 24.54 28.59 30.90 35.65 22.69 30.45 -7.84%

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