[BAT] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
27-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 2.74%
YoY- -4.35%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 678,116 390,225 770,657 666,901 637,457 521,559 861,885 -14.81%
PBT 67,608 53,032 94,288 110,822 103,226 77,076 104,904 -25.44%
Tax -20,082 -12,710 -32,560 -35,568 -29,977 -24,788 -33,449 -28.89%
NP 47,526 40,322 61,728 75,254 73,249 52,288 71,455 -23.86%
-
NP to SH 47,526 40,322 61,728 75,254 73,249 52,288 71,455 -23.86%
-
Tax Rate 29.70% 23.97% 34.53% 32.09% 29.04% 32.16% 31.89% -
Total Cost 630,590 349,903 708,929 591,647 564,208 469,271 790,430 -14.01%
-
Net Worth 374,044 356,912 376,899 396,886 388,320 356,912 382,610 -1.50%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 45,684 37,118 59,961 71,382 71,382 48,540 77,093 -29.51%
Div Payout % 96.13% 92.06% 97.14% 94.86% 97.45% 92.83% 107.89% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 374,044 356,912 376,899 396,886 388,320 356,912 382,610 -1.50%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 7.01% 10.33% 8.01% 11.28% 11.49% 10.03% 8.29% -
ROE 12.71% 11.30% 16.38% 18.96% 18.86% 14.65% 18.68% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 237.49 136.67 269.90 233.57 223.25 182.66 301.85 -14.81%
EPS 16.60 14.10 21.60 26.40 25.70 18.30 25.00 -23.94%
DPS 16.00 13.00 21.00 25.00 25.00 17.00 27.00 -29.51%
NAPS 1.31 1.25 1.32 1.39 1.36 1.25 1.34 -1.50%
Adjusted Per Share Value based on latest NOSH - 285,530
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 237.49 136.67 269.90 233.57 223.25 182.66 301.85 -14.81%
EPS 16.60 14.10 21.60 26.40 25.70 18.30 25.00 -23.94%
DPS 16.00 13.00 21.00 25.00 25.00 17.00 27.00 -29.51%
NAPS 1.31 1.25 1.32 1.39 1.36 1.25 1.34 -1.50%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 10.16 10.86 11.22 10.26 10.80 12.44 13.98 -
P/RPS 4.28 7.95 4.16 4.39 4.84 6.81 4.63 -5.11%
P/EPS 61.04 76.90 51.90 38.93 42.10 67.93 55.86 6.10%
EY 1.64 1.30 1.93 2.57 2.38 1.47 1.79 -5.68%
DY 1.57 1.20 1.87 2.44 2.31 1.37 1.93 -12.89%
P/NAPS 7.76 8.69 8.50 7.38 7.94 9.95 10.43 -17.93%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/07/23 29/05/23 08/02/23 27/10/22 21/07/22 27/05/22 08/02/22 -
Price 10.30 10.82 12.80 10.46 10.52 12.78 12.40 -
P/RPS 4.34 7.92 4.74 4.48 4.71 7.00 4.11 3.70%
P/EPS 61.88 76.62 59.21 39.69 41.01 69.79 49.55 16.01%
EY 1.62 1.31 1.69 2.52 2.44 1.43 2.02 -13.71%
DY 1.55 1.20 1.64 2.39 2.38 1.33 2.18 -20.38%
P/NAPS 7.86 8.66 9.70 7.53 7.74 10.22 9.25 -10.31%

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