[BAT] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 69.3%
YoY- -10.25%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 916,518 900,940 637,561 1,158,549 873,670 894,435 708,446 18.78%
PBT 254,310 278,187 127,147 296,525 174,652 234,646 197,313 18.48%
Tax -71,715 -78,449 -36,295 -85,994 -50,300 -67,578 -54,562 20.05%
NP 182,595 199,738 90,852 210,531 124,352 167,068 142,751 17.88%
-
NP to SH 182,595 199,738 90,852 210,531 124,352 167,068 142,751 17.88%
-
Tax Rate 28.20% 28.20% 28.55% 29.00% 28.80% 28.80% 27.65% -
Total Cost 733,923 701,202 546,709 948,018 749,318 727,367 565,695 19.01%
-
Net Worth 522,924 816,072 617,107 111,407 128,344 379,829 205,561 86.67%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 308,611 - 477,972 - 236,154 - 380,288 -13.03%
Div Payout % 169.01% - 526.10% - 189.91% - 266.40% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 522,924 816,072 617,107 111,407 128,344 379,829 205,561 86.67%
NOSH 285,751 285,340 285,698 285,659 285,211 285,586 285,502 0.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 19.92% 22.17% 14.25% 18.17% 14.23% 18.68% 20.15% -
ROE 34.92% 24.48% 14.72% 188.97% 96.89% 43.98% 69.44% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 320.74 315.74 223.16 405.57 306.32 313.19 248.14 18.71%
EPS 63.90 70.00 31.80 73.70 43.60 58.50 50.00 17.81%
DPS 108.00 0.00 167.30 0.00 82.80 0.00 133.20 -13.08%
NAPS 1.83 2.86 2.16 0.39 0.45 1.33 0.72 86.56%
Adjusted Per Share Value based on latest NOSH - 285,659
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 320.99 315.53 223.29 405.75 305.98 313.25 248.12 18.78%
EPS 63.95 69.95 31.82 73.73 43.55 58.51 50.00 17.88%
DPS 108.08 0.00 167.40 0.00 82.71 0.00 133.19 -13.03%
NAPS 1.8314 2.8581 2.1613 0.3902 0.4495 1.3303 0.7199 86.67%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 39.50 42.50 40.25 38.00 41.75 43.50 45.75 -
P/RPS 12.32 13.46 18.04 9.37 13.63 13.89 18.44 -23.63%
P/EPS 61.82 60.71 126.57 51.56 95.76 74.36 91.50 -23.05%
EY 1.62 1.65 0.79 1.94 1.04 1.34 1.09 30.32%
DY 2.73 0.00 4.16 0.00 1.98 0.00 2.91 -4.17%
P/NAPS 21.58 14.86 18.63 97.44 92.78 32.71 63.54 -51.41%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 13/07/06 27/04/06 23/03/06 26/10/05 27/07/05 27/04/05 24/02/05 -
Price 41.00 41.50 44.00 36.75 42.00 44.25 47.00 -
P/RPS 12.78 13.14 19.72 9.06 13.71 14.13 18.94 -23.12%
P/EPS 64.16 59.29 138.36 49.86 96.33 75.64 94.00 -22.53%
EY 1.56 1.69 0.72 2.01 1.04 1.32 1.06 29.47%
DY 2.63 0.00 3.80 0.00 1.97 0.00 2.83 -4.78%
P/NAPS 22.40 14.51 20.37 94.23 93.33 33.27 65.28 -51.08%

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