[BAT] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
23-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 18.97%
YoY- 13.36%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 977,648 1,005,626 1,002,447 1,097,716 1,013,647 1,021,410 948,236 2.05%
PBT 270,131 272,783 215,796 315,625 264,603 285,142 208,127 19.00%
Tax -68,887 -66,842 -42,922 -83,408 -69,415 -73,738 -56,381 14.30%
NP 201,244 205,941 172,874 232,217 195,188 211,404 151,746 20.72%
-
NP to SH 201,244 205,941 172,874 232,217 195,188 211,404 151,746 20.72%
-
Tax Rate 25.50% 24.50% 19.89% 26.43% 26.23% 25.86% 27.09% -
Total Cost 776,404 799,685 829,573 865,499 818,459 810,006 796,490 -1.68%
-
Net Worth 596,595 614,109 405,753 451,295 542,188 557,078 345,786 43.89%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 322,561 - 217,164 217,078 322,459 - 211,472 32.54%
Div Payout % 160.28% - 125.62% 93.48% 165.20% - 139.36% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 596,595 614,109 405,753 451,295 542,188 557,078 345,786 43.89%
NOSH 285,452 285,632 285,742 285,629 285,362 285,681 285,774 -0.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 20.58% 20.48% 17.25% 21.15% 19.26% 20.70% 16.00% -
ROE 33.73% 33.53% 42.61% 51.46% 36.00% 37.95% 43.88% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 342.49 352.07 350.82 384.31 355.21 357.54 331.81 2.13%
EPS 70.50 72.10 60.50 81.30 68.40 74.00 53.10 20.81%
DPS 113.00 0.00 76.00 76.00 113.00 0.00 74.00 32.64%
NAPS 2.09 2.15 1.42 1.58 1.90 1.95 1.21 44.00%
Adjusted Per Share Value based on latest NOSH - 285,629
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 342.40 352.20 351.08 384.45 355.01 357.72 332.10 2.05%
EPS 70.48 72.13 60.54 81.33 68.36 74.04 53.15 20.72%
DPS 112.97 0.00 76.06 76.03 112.93 0.00 74.06 32.54%
NAPS 2.0894 2.1508 1.4211 1.5806 1.8989 1.951 1.211 43.90%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 44.75 45.50 44.50 41.50 44.25 42.50 41.25 -
P/RPS 13.07 12.92 12.68 10.80 12.46 11.89 12.43 3.40%
P/EPS 63.48 63.11 73.55 51.05 64.69 57.43 77.68 -12.60%
EY 1.58 1.58 1.36 1.96 1.55 1.74 1.29 14.48%
DY 2.53 0.00 1.71 1.83 2.55 0.00 1.79 25.97%
P/NAPS 21.41 21.16 31.34 26.27 23.29 21.79 34.09 -26.68%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 23/07/09 23/04/09 19/02/09 23/10/08 17/07/08 22/04/08 21/02/08 -
Price 44.75 45.00 44.00 41.25 41.25 43.50 42.25 -
P/RPS 13.07 12.78 12.54 10.73 11.61 12.17 12.73 1.77%
P/EPS 63.48 62.41 72.73 50.74 60.31 58.78 79.57 -13.99%
EY 1.58 1.60 1.38 1.97 1.66 1.70 1.26 16.30%
DY 2.53 0.00 1.73 1.84 2.74 0.00 1.75 27.88%
P/NAPS 21.41 20.93 30.99 26.11 21.71 22.31 34.92 -27.85%

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