[BAT] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
26-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 13.48%
YoY- 31.14%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 521,559 861,885 613,020 595,798 566,552 660,229 627,518 -11.61%
PBT 77,076 104,904 103,531 102,623 83,059 100,415 83,834 -5.45%
Tax -24,788 -33,449 -24,856 -31,005 -19,946 -27,695 -20,092 15.04%
NP 52,288 71,455 78,675 71,618 63,113 72,720 63,742 -12.38%
-
NP to SH 52,288 71,455 78,675 71,618 63,113 72,720 63,742 -12.38%
-
Tax Rate 32.16% 31.89% 24.01% 30.21% 24.01% 27.58% 23.97% -
Total Cost 469,271 790,430 534,345 524,180 503,439 587,509 563,776 -11.52%
-
Net Worth 356,912 382,610 385,465 374,044 362,623 374,044 362,623 -1.05%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 48,540 77,093 74,237 68,527 59,961 77,093 59,961 -13.15%
Div Payout % 92.83% 107.89% 94.36% 95.68% 95.01% 106.01% 94.07% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 356,912 382,610 385,465 374,044 362,623 374,044 362,623 -1.05%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 10.03% 8.29% 12.83% 12.02% 11.14% 11.01% 10.16% -
ROE 14.65% 18.68% 20.41% 19.15% 17.40% 19.44% 17.58% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 182.66 301.85 214.70 208.66 198.42 231.23 219.77 -11.61%
EPS 18.30 25.00 27.60 25.10 22.10 25.50 22.30 -12.35%
DPS 17.00 27.00 26.00 24.00 21.00 27.00 21.00 -13.15%
NAPS 1.25 1.34 1.35 1.31 1.27 1.31 1.27 -1.05%
Adjusted Per Share Value based on latest NOSH - 285,530
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 182.66 301.85 214.70 208.66 198.42 231.23 219.77 -11.61%
EPS 18.30 25.00 27.60 25.10 22.10 25.50 22.30 -12.35%
DPS 17.00 27.00 26.00 24.00 21.00 27.00 21.00 -13.15%
NAPS 1.25 1.34 1.35 1.31 1.27 1.31 1.27 -1.05%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 12.44 13.98 14.12 14.28 13.10 14.08 10.02 -
P/RPS 6.81 4.63 6.58 6.84 6.60 6.09 4.56 30.68%
P/EPS 67.93 55.86 51.24 56.93 59.27 55.28 44.88 31.86%
EY 1.47 1.79 1.95 1.76 1.69 1.81 2.23 -24.27%
DY 1.37 1.93 1.84 1.68 1.60 1.92 2.10 -24.79%
P/NAPS 9.95 10.43 10.46 10.90 10.31 10.75 7.89 16.74%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 08/02/22 28/10/21 26/07/21 31/05/21 10/02/21 28/10/20 -
Price 12.78 12.40 14.44 14.70 15.76 13.16 9.95 -
P/RPS 7.00 4.11 6.73 7.04 7.94 5.69 4.53 33.69%
P/EPS 69.79 49.55 52.41 58.61 71.30 51.67 44.57 34.88%
EY 1.43 2.02 1.91 1.71 1.40 1.94 2.24 -25.87%
DY 1.33 2.18 1.80 1.63 1.33 2.05 2.11 -26.50%
P/NAPS 10.22 9.25 10.70 11.22 12.41 10.05 7.83 19.45%

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