[BAT] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -15.93%
YoY- 5.34%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,156,646 1,095,739 1,093,982 1,160,055 1,067,987 1,042,762 987,265 11.14%
PBT 281,736 273,997 246,120 249,980 296,720 261,562 228,832 14.88%
Tax -70,913 -69,793 -49,405 -64,307 -75,872 -67,053 -48,184 29.41%
NP 210,823 204,204 196,715 185,673 220,848 194,509 180,648 10.85%
-
NP to SH 210,823 204,204 196,715 185,673 220,848 194,509 180,648 10.85%
-
Tax Rate 25.17% 25.47% 20.07% 25.72% 25.57% 25.64% 21.06% -
Total Cost 945,823 891,535 897,267 974,382 847,139 848,253 806,617 11.20%
-
Net Worth 485,401 468,269 485,401 473,979 473,979 439,858 430,929 8.26%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 194,160 194,160 219,858 185,594 185,594 185,654 188,353 2.04%
Div Payout % 92.10% 95.08% 111.76% 99.96% 84.04% 95.45% 104.27% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 485,401 468,269 485,401 473,979 473,979 439,858 430,929 8.26%
NOSH 285,530 285,530 285,530 285,530 285,530 285,622 285,383 0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 18.23% 18.64% 17.98% 16.01% 20.68% 18.65% 18.30% -
ROE 43.43% 43.61% 40.53% 39.17% 46.59% 44.22% 41.92% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 405.09 383.76 383.14 406.28 374.04 365.08 345.94 11.10%
EPS 73.80 71.50 68.90 65.00 77.30 68.10 63.30 10.78%
DPS 68.00 68.00 77.00 65.00 65.00 65.00 66.00 2.01%
NAPS 1.70 1.64 1.70 1.66 1.66 1.54 1.51 8.22%
Adjusted Per Share Value based on latest NOSH - 285,530
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 405.09 383.76 383.14 406.28 374.04 365.20 345.77 11.14%
EPS 73.80 71.50 68.90 65.00 77.30 68.12 63.27 10.81%
DPS 68.00 68.00 77.00 65.00 65.00 65.02 65.97 2.04%
NAPS 1.70 1.64 1.70 1.66 1.66 1.5405 1.5092 8.26%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 59.60 62.16 62.00 60.40 56.00 56.62 49.92 -
P/RPS 14.71 16.20 16.18 14.87 14.97 15.51 14.43 1.29%
P/EPS 80.72 86.92 89.99 92.88 72.40 83.14 78.86 1.56%
EY 1.24 1.15 1.11 1.08 1.38 1.20 1.27 -1.58%
DY 1.14 1.09 1.24 1.08 1.16 1.15 1.32 -9.31%
P/NAPS 35.06 37.90 36.47 36.39 33.73 36.77 33.06 3.99%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 25/07/13 23/04/13 26/02/13 23/10/12 19/07/12 23/04/12 16/02/12 -
Price 60.24 62.46 58.30 65.00 56.72 55.50 52.30 -
P/RPS 14.87 16.28 15.22 16.00 15.16 15.20 15.12 -1.10%
P/EPS 81.59 87.34 84.62 99.96 73.33 81.50 82.62 -0.83%
EY 1.23 1.15 1.18 1.00 1.36 1.23 1.21 1.09%
DY 1.13 1.09 1.32 1.00 1.15 1.17 1.26 -7.00%
P/NAPS 35.44 38.09 34.29 39.16 34.17 36.04 34.64 1.53%

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