[BAT] QoQ Quarter Result on 30-Jun-2020 [#2]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
23-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 7.57%
YoY- -29.29%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 566,552 660,229 627,518 546,588 481,146 662,447 584,344 -2.03%
PBT 83,059 100,415 83,834 78,097 66,939 134,136 108,821 -16.46%
Tax -19,946 -27,695 -20,092 -23,486 -16,173 -36,433 -25,690 -15.51%
NP 63,113 72,720 63,742 54,611 50,766 97,703 83,131 -16.76%
-
NP to SH 63,113 72,720 63,742 54,611 50,766 93,864 84,800 -17.85%
-
Tax Rate 24.01% 27.58% 23.97% 30.07% 24.16% 27.16% 23.61% -
Total Cost 503,439 587,509 563,776 491,977 430,380 564,744 501,213 0.29%
-
Net Worth 362,623 374,044 362,623 354,057 351,201 388,320 376,899 -2.53%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 59,961 77,093 59,961 51,395 48,540 94,224 82,803 -19.34%
Div Payout % 95.01% 106.01% 94.07% 94.11% 95.62% 100.38% 97.65% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 362,623 374,044 362,623 354,057 351,201 388,320 376,899 -2.53%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 11.14% 11.01% 10.16% 9.99% 10.55% 14.75% 14.23% -
ROE 17.40% 19.44% 17.58% 15.42% 14.45% 24.17% 22.50% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 198.42 231.23 219.77 191.43 168.51 232.01 204.65 -2.03%
EPS 22.10 25.50 22.30 19.10 17.80 34.20 29.10 -16.74%
DPS 21.00 27.00 21.00 18.00 17.00 33.00 29.00 -19.34%
NAPS 1.27 1.31 1.27 1.24 1.23 1.36 1.32 -2.53%
Adjusted Per Share Value based on latest NOSH - 285,530
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 198.42 231.23 219.77 191.43 168.51 232.01 204.65 -2.03%
EPS 22.10 25.50 22.30 19.10 17.80 34.20 29.10 -16.74%
DPS 21.00 27.00 21.00 18.00 17.00 33.00 29.00 -19.34%
NAPS 1.27 1.31 1.27 1.24 1.23 1.36 1.32 -2.53%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 13.10 14.08 10.02 10.78 10.30 15.08 18.94 -
P/RPS 6.60 6.09 4.56 5.63 6.11 6.50 9.25 -20.13%
P/EPS 59.27 55.28 44.88 56.36 57.93 45.87 63.77 -4.75%
EY 1.69 1.81 2.23 1.77 1.73 2.18 1.57 5.02%
DY 1.60 1.92 2.10 1.67 1.65 2.19 1.53 3.02%
P/NAPS 10.31 10.75 7.89 8.69 8.37 11.09 14.35 -19.76%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 10/02/21 28/10/20 23/07/20 21/05/20 20/02/20 31/10/19 -
Price 15.76 13.16 9.95 10.38 13.30 12.70 18.82 -
P/RPS 7.94 5.69 4.53 5.42 7.89 5.47 9.20 -9.34%
P/EPS 71.30 51.67 44.57 54.27 74.80 38.63 63.37 8.16%
EY 1.40 1.94 2.24 1.84 1.34 2.59 1.58 -7.74%
DY 1.33 2.05 2.11 1.73 1.28 2.60 1.54 -9.30%
P/NAPS 12.41 10.05 7.83 8.37 10.81 9.34 14.26 -8.83%

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