[BAT] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -13.43%
YoY- 4.98%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 875,206 787,534 766,612 632,209 907,965 762,958 769,820 8.92%
PBT 291,854 268,973 259,134 212,125 244,089 235,039 229,085 17.50%
Tax -79,321 -75,214 -72,558 -59,880 -68,220 -65,350 -64,011 15.35%
NP 212,533 193,759 186,576 152,245 175,869 169,689 165,074 18.33%
-
NP to SH 212,533 193,759 186,576 152,245 175,869 169,689 165,074 18.33%
-
Tax Rate 27.18% 27.96% 28.00% 28.23% 27.95% 27.80% 27.94% -
Total Cost 662,673 593,775 580,036 479,964 732,096 593,269 604,746 6.28%
-
Net Worth 137,118 228,287 368,580 177,095 25,695 119,982 242,755 -31.64%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 200,535 308,188 - 341,394 - 275,616 - -
Div Payout % 94.35% 159.06% - 224.24% - 162.42% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 137,118 228,287 368,580 177,095 25,695 119,982 242,755 -31.64%
NOSH 285,662 285,359 285,721 285,637 285,501 285,671 285,595 0.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 24.28% 24.60% 24.34% 24.08% 19.37% 22.24% 21.44% -
ROE 155.00% 84.88% 50.62% 85.97% 684.44% 141.43% 68.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 306.38 275.98 268.31 221.33 318.02 267.08 269.55 8.90%
EPS 74.40 67.90 65.30 53.30 61.60 59.40 57.80 18.31%
DPS 70.20 108.00 0.00 119.52 0.00 96.48 0.00 -
NAPS 0.48 0.80 1.29 0.62 0.09 0.42 0.85 -31.65%
Adjusted Per Share Value based on latest NOSH - 285,637
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 306.52 275.81 268.49 221.42 317.99 267.21 269.61 8.92%
EPS 74.43 67.86 65.34 53.32 61.59 59.43 57.81 18.33%
DPS 70.23 107.94 0.00 119.57 0.00 96.53 0.00 -
NAPS 0.4802 0.7995 1.2909 0.6202 0.09 0.4202 0.8502 -31.64%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 39.50 39.00 38.75 35.50 35.25 35.50 34.75 -
P/RPS 12.89 14.13 14.44 16.04 11.08 13.29 12.89 0.00%
P/EPS 53.09 57.44 59.34 66.60 57.22 59.76 60.12 -7.94%
EY 1.88 1.74 1.69 1.50 1.75 1.67 1.66 8.64%
DY 1.78 2.77 0.00 3.37 0.00 2.72 0.00 -
P/NAPS 82.29 48.75 30.04 57.26 391.67 84.52 40.88 59.35%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/10/03 28/07/03 21/04/03 24/02/03 28/10/02 29/07/02 16/04/02 -
Price 39.75 39.25 39.00 35.75 35.25 35.00 35.00 -
P/RPS 12.97 14.22 14.54 16.15 11.08 13.10 12.98 -0.05%
P/EPS 53.43 57.81 59.72 67.07 57.22 58.92 60.55 -7.99%
EY 1.87 1.73 1.67 1.49 1.75 1.70 1.65 8.69%
DY 1.77 2.75 0.00 3.34 0.00 2.76 0.00 -
P/NAPS 82.81 49.06 30.23 57.66 391.67 83.33 41.18 59.25%

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