[BAT] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
17-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 4.03%
YoY- 18.13%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,226,165 1,154,310 1,093,453 1,171,384 1,156,646 1,095,739 1,093,982 7.92%
PBT 330,417 301,186 254,301 295,365 281,736 273,997 246,120 21.76%
Tax -82,321 -75,792 -65,215 -76,038 -70,913 -69,793 -49,405 40.68%
NP 248,096 225,394 189,086 219,327 210,823 204,204 196,715 16.78%
-
NP to SH 248,096 225,394 189,931 219,327 210,823 204,204 196,715 16.78%
-
Tax Rate 24.91% 25.16% 25.64% 25.74% 25.17% 25.47% 20.07% -
Total Cost 978,069 928,916 904,367 952,057 945,823 891,535 897,267 5.93%
-
Net Worth 545,362 511,098 508,243 513,953 485,401 468,269 485,401 8.09%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 222,713 214,147 222,713 194,160 194,160 194,160 219,858 0.86%
Div Payout % 89.77% 95.01% 117.26% 88.53% 92.10% 95.08% 111.76% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 545,362 511,098 508,243 513,953 485,401 468,269 485,401 8.09%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 20.23% 19.53% 17.29% 18.72% 18.23% 18.64% 17.98% -
ROE 45.49% 44.10% 37.37% 42.67% 43.43% 43.61% 40.53% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 429.43 404.27 382.96 410.25 405.09 383.76 383.14 7.92%
EPS 86.90 78.90 66.20 76.80 73.80 71.50 68.90 16.78%
DPS 78.00 75.00 78.00 68.00 68.00 68.00 77.00 0.86%
NAPS 1.91 1.79 1.78 1.80 1.70 1.64 1.70 8.09%
Adjusted Per Share Value based on latest NOSH - 285,530
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 429.43 404.27 382.96 410.25 405.09 383.76 383.14 7.92%
EPS 86.90 78.90 66.20 76.80 73.80 71.50 68.90 16.78%
DPS 78.00 75.00 78.00 68.00 68.00 68.00 77.00 0.86%
NAPS 1.91 1.79 1.78 1.80 1.70 1.64 1.70 8.09%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 65.54 59.12 64.12 64.20 59.60 62.16 62.00 -
P/RPS 15.26 14.62 16.74 15.65 14.71 16.20 16.18 -3.83%
P/EPS 75.43 74.89 96.39 83.58 80.72 86.92 89.99 -11.12%
EY 1.33 1.34 1.04 1.20 1.24 1.15 1.11 12.84%
DY 1.19 1.27 1.22 1.06 1.14 1.09 1.24 -2.71%
P/NAPS 34.31 33.03 36.02 35.67 35.06 37.90 36.47 -3.99%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/07/14 24/04/14 19/02/14 17/10/13 25/07/13 23/04/13 26/02/13 -
Price 68.00 61.60 60.00 63.00 60.24 62.46 58.30 -
P/RPS 15.83 15.24 15.67 15.36 14.87 16.28 15.22 2.66%
P/EPS 78.26 78.04 90.20 82.02 81.59 87.34 84.62 -5.08%
EY 1.28 1.28 1.11 1.22 1.23 1.15 1.18 5.58%
DY 1.15 1.22 1.30 1.08 1.13 1.09 1.32 -8.80%
P/NAPS 35.60 34.41 33.71 35.00 35.44 38.09 34.29 2.53%

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