[BAT] QoQ Quarter Result on 30-Jun-2019 [#2]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
25-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -12.83%
YoY- -32.09%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 481,146 662,447 584,344 640,805 620,958 770,623 735,528 -24.62%
PBT 66,939 134,136 108,821 102,708 116,589 158,952 188,634 -49.84%
Tax -16,173 -36,433 -25,690 -26,443 -27,989 -42,586 -42,828 -47.72%
NP 50,766 97,703 83,131 76,265 88,600 116,366 145,806 -50.47%
-
NP to SH 50,766 93,864 84,800 77,232 88,600 116,366 145,806 -50.47%
-
Tax Rate 24.16% 27.16% 23.61% 25.75% 24.01% 26.79% 22.70% -
Total Cost 430,380 564,744 501,213 564,540 532,358 654,257 589,722 -18.92%
-
Net Worth 351,201 388,320 376,899 368,333 374,044 422,584 419,729 -11.19%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 48,540 94,224 82,803 74,237 85,659 134,199 114,212 -43.44%
Div Payout % 95.62% 100.38% 97.65% 96.12% 96.68% 115.33% 78.33% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 351,201 388,320 376,899 368,333 374,044 422,584 419,729 -11.19%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 10.55% 14.75% 14.23% 11.90% 14.27% 15.10% 19.82% -
ROE 14.45% 24.17% 22.50% 20.97% 23.69% 27.54% 34.74% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 168.51 232.01 204.65 224.43 217.48 269.89 257.60 -24.62%
EPS 17.80 34.20 29.10 26.70 31.00 40.80 51.10 -50.46%
DPS 17.00 33.00 29.00 26.00 30.00 47.00 40.00 -43.44%
NAPS 1.23 1.36 1.32 1.29 1.31 1.48 1.47 -11.19%
Adjusted Per Share Value based on latest NOSH - 285,530
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 168.51 232.01 204.65 224.43 217.48 269.89 257.60 -24.62%
EPS 17.80 34.20 29.10 26.70 31.00 40.80 51.10 -50.46%
DPS 17.00 33.00 29.00 26.00 30.00 47.00 40.00 -43.44%
NAPS 1.23 1.36 1.32 1.29 1.31 1.48 1.47 -11.19%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 10.30 15.08 18.94 28.80 36.14 36.08 31.72 -
P/RPS 6.11 6.50 9.25 12.83 16.62 13.37 12.31 -37.28%
P/EPS 57.93 45.87 63.77 106.47 116.47 88.53 62.12 -4.54%
EY 1.73 2.18 1.57 0.94 0.86 1.13 1.61 4.90%
DY 1.65 2.19 1.53 0.90 0.83 1.30 1.26 19.67%
P/NAPS 8.37 11.09 14.35 22.33 27.59 24.38 21.58 -46.78%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 21/05/20 20/02/20 31/10/19 25/07/19 28/05/19 21/02/19 19/10/18 -
Price 13.30 12.70 18.82 29.60 33.44 37.30 32.02 -
P/RPS 7.89 5.47 9.20 13.19 15.38 13.82 12.43 -26.12%
P/EPS 74.80 38.63 63.37 109.43 107.77 91.52 62.70 12.47%
EY 1.34 2.59 1.58 0.91 0.93 1.09 1.59 -10.76%
DY 1.28 2.60 1.54 0.88 0.90 1.26 1.25 1.59%
P/NAPS 10.81 9.34 14.26 22.95 25.53 25.20 21.78 -37.28%

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