[BAT] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

23-Oct-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- -0.62%

YoY- -32.66%

Quarter Report

BATM - Q3 2017 financial results.pdf

Latest QR

Upcoming QR

BAT's Result

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Quarter Result
Revenue	679,146	637,649	700,163	757,282	774,090	748,374	840,613	-13.28%
YoY %	6.51%	-8.93%	-7.54%	-2.17%	3.44%	-10.97%	-	-
Horiz. %	80.79%	75.86%	83.29%	90.09%	92.09%	89.03%	100.00%	-
PBT	148,797	126,626	101,995	186,871	193,976	156,384	316,491	-39.62%
YoY %	17.51%	24.15%	-45.42%	-3.66%	24.04%	-50.59%	-	-
Horiz. %	47.01%	40.01%	32.23%	59.04%	61.29%	49.41%	100.00%	-
Tax	-38,664	-30,400	-20,956	-41,377	-46,666	-37,591	-27,159	26.63%
YoY %	-27.18%	-45.07%	49.35%	11.33%	-24.14%	-38.41%	-	-
Horiz. %	142.36%	111.93%	77.16%	152.35%	171.83%	138.41%	100.00%	-
NP	110,133	96,226	81,039	145,494	147,310	118,793	289,332	-47.57%
YoY %	14.45%	18.74%	-44.30%	-1.23%	24.01%	-58.94%	-	-
Horiz. %	38.06%	33.26%	28.01%	50.29%	50.91%	41.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	113,724	95,884	78,198	143,179	144,078	114,233	299,116	-47.61%
YoY %	18.61%	22.62%	-45.38%	-0.62%	26.13%	-61.81%	-	-
Horiz. %	38.02%	32.06%	26.14%	47.87%	48.17%	38.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.98%	24.01%	20.55%	22.14%	24.06%	24.04%	8.58%	-
YoY %	8.20%	16.84%	-7.18%	-7.98%	0.08%	180.19%	-	-
Horiz. %	302.80%	279.84%	239.51%	258.04%	280.42%	280.19%	100.00%	-
Total Cost	569,013	541,423	619,124	611,788	626,780	629,581	551,281	2.13%
YoY %	5.10%	-12.55%	1.20%	-2.39%	-0.44%	14.20%	-	-
Horiz. %	103.22%	98.21%	112.31%	110.98%	113.70%	114.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	374,044	354,057	382,610	425,439	405,452	376,899	613,889	-28.19%
YoY %	5.65%	-7.46%	-10.07%	4.93%	7.58%	-38.60%	-	-
Horiz. %	60.93%	57.67%	62.33%	69.30%	66.05%	61.40%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	99,935	94,224	122,777	122,777	122,777	114,212	219,858	-40.96%
YoY %	6.06%	-23.26%	0.00%	0.00%	7.50%	-48.05%	-	-
Horiz. %	45.45%	42.86%	55.84%	55.84%	55.84%	51.95%	100.00%	-
Div Payout %	87.88%	98.27%	157.01%	85.75%	85.22%	99.98%	73.50%	-
YoY %	-10.57%	-37.41%	83.10%	0.62%	-14.76%	36.03%	-	-
Horiz. %	119.56%	133.70%	213.62%	116.67%	115.95%	136.03%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	374,044	354,057	382,610	425,439	405,452	376,899	613,889	-28.19%
YoY %	5.65%	-7.46%	-10.07%	4.93%	7.58%	-38.60%	-	-
Horiz. %	60.93%	57.67%	62.33%	69.30%	66.05%	61.40%	100.00%	-
NOSH	285,530	285,530	285,530	285,530	285,530	285,530	285,530	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	16.22%	15.09%	11.57%	19.21%	19.03%	15.87%	34.42%	-
YoY %	7.49%	30.42%	-39.77%	0.95%	19.91%	-53.89%	-	-
Horiz. %	47.12%	43.84%	33.61%	55.81%	55.29%	46.11%	100.00%	-
ROE	30.40%	27.08%	20.44%	33.65%	35.54%	30.31%	48.72%	-
YoY %	12.26%	32.49%	-39.26%	-5.32%	17.26%	-37.79%	-	-
Horiz. %	62.40%	55.58%	41.95%	69.07%	72.95%	62.21%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	237.85	223.32	245.22	265.22	271.11	262.10	294.40	-13.28%
YoY %	6.51%	-8.93%	-7.54%	-2.17%	3.44%	-10.97%	-	-
Horiz. %	80.79%	75.86%	83.29%	90.09%	92.09%	89.03%	100.00%	-
EPS	38.60	33.70	28.40	51.00	51.60	41.60	101.30	-47.53%
YoY %	14.54%	18.66%	-44.31%	-1.16%	24.04%	-58.93%	-	-
Horiz. %	38.10%	33.27%	28.04%	50.35%	50.94%	41.07%	100.00%	-
DPS	35.00	33.00	43.00	43.00	43.00	40.00	77.00	-40.96%
YoY %	6.06%	-23.26%	0.00%	0.00%	7.50%	-48.05%	-	-
Horiz. %	45.45%	42.86%	55.84%	55.84%	55.84%	51.95%	100.00%	-
NAPS	1.31	1.24	1.34	1.49	1.42	1.32	2.15	-28.19%
YoY %	5.65%	-7.46%	-10.07%	4.93%	7.58%	-38.60%	-	-
Horiz. %	60.93%	57.67%	62.33%	69.30%	66.05%	61.40%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	237.85	223.32	245.22	265.22	271.11	262.10	294.40	-13.28%
YoY %	6.51%	-8.93%	-7.54%	-2.17%	3.44%	-10.97%	-	-
Horiz. %	80.79%	75.86%	83.29%	90.09%	92.09%	89.03%	100.00%	-
EPS	38.60	33.70	28.40	51.00	51.60	41.60	101.30	-47.53%
YoY %	14.54%	18.66%	-44.31%	-1.16%	24.04%	-58.93%	-	-
Horiz. %	38.10%	33.27%	28.04%	50.35%	50.94%	41.07%	100.00%	-
DPS	35.00	33.00	43.00	43.00	43.00	40.00	77.00	-40.96%
YoY %	6.06%	-23.26%	0.00%	0.00%	7.50%	-48.05%	-	-
Horiz. %	45.45%	42.86%	55.84%	55.84%	55.84%	51.95%	100.00%	-
NAPS	1.31	1.24	1.34	1.49	1.42	1.32	2.15	-28.19%
YoY %	5.65%	-7.46%	-10.07%	4.93%	7.58%	-38.60%	-	-
Horiz. %	60.93%	57.67%	62.33%	69.30%	66.05%	61.40%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	34.78	26.42	40.00	43.74	43.42	45.60	44.60	-
P/RPS	14.62	11.83	16.31	16.49	16.02	17.40	15.15	-2.35%
YoY %	23.58%	-27.47%	-1.09%	2.93%	-7.93%	14.85%	-	-
Horiz. %	96.50%	78.09%	107.66%	108.84%	105.74%	114.85%	100.00%	-
P/EPS	87.32	78.68	146.05	87.23	86.05	113.98	42.57	61.65%
YoY %	10.98%	-46.13%	67.43%	1.37%	-24.50%	167.75%	-	-
Horiz. %	205.12%	184.82%	343.08%	204.91%	202.14%	267.75%	100.00%	-
EY	1.15	1.27	0.68	1.15	1.16	0.88	2.35	-37.98%
YoY %	-9.45%	86.76%	-40.87%	-0.86%	31.82%	-62.55%	-	-
Horiz. %	48.94%	54.04%	28.94%	48.94%	49.36%	37.45%	100.00%	-
DY	1.01	1.25	1.08	0.98	0.99	0.88	1.73	-30.21%
YoY %	-19.20%	15.74%	10.20%	-1.01%	12.50%	-49.13%	-	-
Horiz. %	58.38%	72.25%	62.43%	56.65%	57.23%	50.87%	100.00%	-
P/NAPS	26.55	21.31	29.85	29.36	30.58	34.55	20.74	17.95%
YoY %	24.59%	-28.61%	1.67%	-3.99%	-11.49%	66.59%	-	-
Horiz. %	128.01%	102.75%	143.92%	141.56%	147.44%	166.59%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	20/07/18	21/05/18	13/02/18	23/10/17	20/07/17	20/04/17	16/02/17	-
Price	33.68	33.40	32.88	42.60	43.88	47.06	48.78	-
P/RPS	14.16	14.96	13.41	16.06	16.19	17.95	16.57	-9.97%
YoY %	-5.35%	11.56%	-16.50%	-0.80%	-9.81%	8.33%	-	-
Horiz. %	85.46%	90.28%	80.93%	96.92%	97.71%	108.33%	100.00%	-
P/EPS	84.56	99.46	120.06	84.95	86.96	117.63	46.56	49.01%
YoY %	-14.98%	-17.16%	41.33%	-2.31%	-26.07%	152.64%	-	-
Horiz. %	181.62%	213.62%	257.86%	182.45%	186.77%	252.64%	100.00%	-
EY	1.18	1.01	0.83	1.18	1.15	0.85	2.15	-33.03%
YoY %	16.83%	21.69%	-29.66%	2.61%	35.29%	-60.47%	-	-
Horiz. %	54.88%	46.98%	38.60%	54.88%	53.49%	39.53%	100.00%	-
DY	1.04	0.99	1.31	1.01	0.98	0.85	1.58	-24.38%
YoY %	5.05%	-24.43%	29.70%	3.06%	15.29%	-46.20%	-	-
Horiz. %	65.82%	62.66%	82.91%	63.92%	62.03%	53.80%	100.00%	-
P/NAPS	25.71	26.94	24.54	28.59	30.90	35.65	22.69	8.71%
YoY %	-4.57%	9.78%	-14.17%	-7.48%	-13.32%	57.12%	-	-
Horiz. %	113.31%	118.73%	108.15%	126.00%	136.18%	157.12%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos