[BAT] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
27-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 9.69%
YoY- 20.85%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 806,420 753,069 770,382 875,206 787,534 766,612 632,209 17.63%
PBT 283,395 277,197 226,664 291,854 268,973 259,134 212,125 21.32%
Tax -78,784 -77,061 -61,378 -79,321 -75,214 -72,558 -59,880 20.09%
NP 204,611 200,136 165,286 212,533 193,759 186,576 152,245 21.80%
-
NP to SH 204,611 200,136 165,286 212,533 193,759 186,576 152,245 21.80%
-
Tax Rate 27.80% 27.80% 27.08% 27.18% 27.96% 28.00% 28.23% -
Total Cost 601,809 552,933 605,096 662,673 593,775 580,036 479,964 16.29%
-
Net Worth 145,539 314,050 108,477 137,118 228,287 368,580 177,095 -12.27%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 328,747 - 376,132 200,535 308,188 - 341,394 -2.48%
Div Payout % 160.67% - 227.56% 94.35% 159.06% - 224.24% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 145,539 314,050 108,477 137,118 228,287 368,580 177,095 -12.27%
NOSH 285,371 285,500 285,468 285,662 285,359 285,721 285,637 -0.06%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 25.37% 26.58% 21.46% 24.28% 24.60% 24.34% 24.08% -
ROE 140.59% 63.73% 152.37% 155.00% 84.88% 50.62% 85.97% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 282.59 263.77 269.87 306.38 275.98 268.31 221.33 17.70%
EPS 71.70 70.10 57.90 74.40 67.90 65.30 53.30 21.88%
DPS 115.20 0.00 131.76 70.20 108.00 0.00 119.52 -2.42%
NAPS 0.51 1.10 0.38 0.48 0.80 1.29 0.62 -12.21%
Adjusted Per Share Value based on latest NOSH - 285,662
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 282.43 263.74 269.81 306.52 275.81 268.49 221.42 17.63%
EPS 71.66 70.09 57.89 74.43 67.86 65.34 53.32 21.80%
DPS 115.14 0.00 131.73 70.23 107.94 0.00 119.57 -2.48%
NAPS 0.5097 1.0999 0.3799 0.4802 0.7995 1.2909 0.6202 -12.27%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 50.50 48.50 43.50 39.50 39.00 38.75 35.50 -
P/RPS 17.87 18.39 16.12 12.89 14.13 14.44 16.04 7.47%
P/EPS 70.43 69.19 75.13 53.09 57.44 59.34 66.60 3.80%
EY 1.42 1.45 1.33 1.88 1.74 1.69 1.50 -3.59%
DY 2.28 0.00 3.03 1.78 2.77 0.00 3.37 -22.95%
P/NAPS 99.02 44.09 114.47 82.29 48.75 30.04 57.26 44.12%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 02/08/04 27/04/04 25/02/04 27/10/03 28/07/03 21/04/03 24/02/03 -
Price 50.25 48.00 44.00 39.75 39.25 39.00 35.75 -
P/RPS 17.78 18.20 16.30 12.97 14.22 14.54 16.15 6.62%
P/EPS 70.08 68.47 75.99 53.43 57.81 59.72 67.07 2.97%
EY 1.43 1.46 1.32 1.87 1.73 1.67 1.49 -2.70%
DY 2.29 0.00 2.99 1.77 2.75 0.00 3.34 -22.26%
P/NAPS 98.53 43.64 115.79 82.81 49.06 30.23 57.66 42.97%

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