[BAT] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
19-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 28.21%
YoY- 1.83%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 640,805 620,958 770,623 735,528 679,146 637,649 700,163 -5.75%
PBT 102,708 116,589 158,952 188,634 148,797 126,626 101,995 0.46%
Tax -26,443 -27,989 -42,586 -42,828 -38,664 -30,400 -20,956 16.82%
NP 76,265 88,600 116,366 145,806 110,133 96,226 81,039 -3.97%
-
NP to SH 77,232 88,600 116,366 145,806 113,724 95,884 78,198 -0.82%
-
Tax Rate 25.75% 24.01% 26.79% 22.70% 25.98% 24.01% 20.55% -
Total Cost 564,540 532,358 654,257 589,722 569,013 541,423 619,124 -5.98%
-
Net Worth 368,333 374,044 422,584 419,729 374,044 354,057 382,610 -2.51%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 74,237 85,659 134,199 114,212 99,935 94,224 122,777 -28.56%
Div Payout % 96.12% 96.68% 115.33% 78.33% 87.88% 98.27% 157.01% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 368,333 374,044 422,584 419,729 374,044 354,057 382,610 -2.51%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 11.90% 14.27% 15.10% 19.82% 16.22% 15.09% 11.57% -
ROE 20.97% 23.69% 27.54% 34.74% 30.40% 27.08% 20.44% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 224.43 217.48 269.89 257.60 237.85 223.32 245.22 -5.75%
EPS 26.70 31.00 40.80 51.10 38.60 33.70 28.40 -4.04%
DPS 26.00 30.00 47.00 40.00 35.00 33.00 43.00 -28.56%
NAPS 1.29 1.31 1.48 1.47 1.31 1.24 1.34 -2.51%
Adjusted Per Share Value based on latest NOSH - 285,530
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 224.43 217.48 269.89 257.60 237.85 223.32 245.22 -5.75%
EPS 26.70 31.00 40.80 51.10 38.60 33.70 28.40 -4.04%
DPS 26.00 30.00 47.00 40.00 35.00 33.00 43.00 -28.56%
NAPS 1.29 1.31 1.48 1.47 1.31 1.24 1.34 -2.51%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 28.80 36.14 36.08 31.72 34.78 26.42 40.00 -
P/RPS 12.83 16.62 13.37 12.31 14.62 11.83 16.31 -14.82%
P/EPS 106.47 116.47 88.53 62.12 87.32 78.68 146.05 -19.04%
EY 0.94 0.86 1.13 1.61 1.15 1.27 0.68 24.16%
DY 0.90 0.83 1.30 1.26 1.01 1.25 1.08 -11.47%
P/NAPS 22.33 27.59 24.38 21.58 26.55 21.31 29.85 -17.63%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 25/07/19 28/05/19 21/02/19 19/10/18 20/07/18 21/05/18 13/02/18 -
Price 29.60 33.44 37.30 32.02 33.68 33.40 32.88 -
P/RPS 13.19 15.38 13.82 12.43 14.16 14.96 13.41 -1.09%
P/EPS 109.43 107.77 91.52 62.70 84.56 99.46 120.06 -6.00%
EY 0.91 0.93 1.09 1.59 1.18 1.01 0.83 6.34%
DY 0.88 0.90 1.26 1.25 1.04 0.99 1.31 -23.35%
P/NAPS 22.95 25.53 25.20 21.78 25.71 26.94 24.54 -4.37%

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