[BAT] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
24-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 14.77%
YoY- -4.6%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,013,647 1,021,410 948,236 1,008,411 937,036 937,186 797,145 17.38%
PBT 264,603 285,142 208,127 280,607 244,487 269,680 170,403 34.13%
Tax -69,415 -73,738 -56,381 -75,764 -66,011 -72,814 -47,773 28.31%
NP 195,188 211,404 151,746 204,843 178,476 196,866 122,630 36.36%
-
NP to SH 195,188 211,404 151,746 204,843 178,476 196,866 122,630 36.36%
-
Tax Rate 26.23% 25.86% 27.09% 27.00% 27.00% 27.00% 28.04% -
Total Cost 818,459 810,006 796,490 803,568 758,560 740,320 674,515 13.77%
-
Net Worth 542,188 557,078 345,786 402,829 511,155 748,605 550,409 -0.99%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 322,459 - 211,472 208,557 312,689 - 416,371 -15.68%
Div Payout % 165.20% - 139.36% 101.81% 175.20% - 339.53% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 542,188 557,078 345,786 402,829 511,155 748,605 550,409 -0.99%
NOSH 285,362 285,681 285,774 285,694 285,561 285,727 285,186 0.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 19.26% 20.70% 16.00% 20.31% 19.05% 21.01% 15.38% -
ROE 36.00% 37.95% 43.88% 50.85% 34.92% 26.30% 22.28% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 355.21 357.54 331.81 352.97 328.14 328.00 279.52 17.33%
EPS 68.40 74.00 53.10 71.70 62.50 68.90 43.00 36.30%
DPS 113.00 0.00 74.00 73.00 109.50 0.00 146.00 -15.71%
NAPS 1.90 1.95 1.21 1.41 1.79 2.62 1.93 -1.03%
Adjusted Per Share Value based on latest NOSH - 285,694
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 355.01 357.72 332.10 353.17 328.17 328.23 279.18 17.39%
EPS 68.36 74.04 53.15 71.74 62.51 68.95 42.95 36.35%
DPS 112.93 0.00 74.06 73.04 109.51 0.00 145.82 -15.68%
NAPS 1.8989 1.951 1.211 1.4108 1.7902 2.6218 1.9277 -0.99%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 44.25 42.50 41.25 41.25 45.00 46.00 43.25 -
P/RPS 12.46 11.89 12.43 11.69 13.71 14.02 15.47 -13.44%
P/EPS 64.69 57.43 77.68 57.53 72.00 66.76 100.58 -25.50%
EY 1.55 1.74 1.29 1.74 1.39 1.50 0.99 34.87%
DY 2.55 0.00 1.79 1.77 2.43 0.00 3.38 -17.14%
P/NAPS 23.29 21.79 34.09 29.26 25.14 17.56 22.41 2.60%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 17/07/08 22/04/08 21/02/08 24/10/07 19/07/07 24/04/07 15/02/07 -
Price 41.25 43.50 42.25 39.75 40.50 46.25 46.00 -
P/RPS 11.61 12.17 12.73 11.26 12.34 14.10 16.46 -20.77%
P/EPS 60.31 58.78 79.57 55.44 64.80 67.13 106.98 -31.78%
EY 1.66 1.70 1.26 1.80 1.54 1.49 0.93 47.19%
DY 2.74 0.00 1.75 1.84 2.70 0.00 3.17 -9.26%
P/NAPS 21.71 22.31 34.92 28.19 22.63 17.65 23.83 -6.02%

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