[BAT] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -22.23%
YoY- 8.57%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 995,790 806,420 753,069 770,382 875,206 787,534 766,612 18.99%
PBT 324,910 283,395 277,197 226,664 291,854 268,973 259,134 16.22%
Tax -90,324 -78,784 -77,061 -61,378 -79,321 -75,214 -72,558 15.67%
NP 234,586 204,611 200,136 165,286 212,533 193,759 186,576 16.44%
-
NP to SH 234,586 204,611 200,136 165,286 212,533 193,759 186,576 16.44%
-
Tax Rate 27.80% 27.80% 27.80% 27.08% 27.18% 27.96% 28.00% -
Total Cost 761,204 601,809 552,933 605,096 662,673 593,775 580,036 19.80%
-
Net Worth 57,076 145,539 314,050 108,477 137,118 228,287 368,580 -71.06%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 328,747 - 376,132 200,535 308,188 - -
Div Payout % - 160.67% - 227.56% 94.35% 159.06% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 57,076 145,539 314,050 108,477 137,118 228,287 368,580 -71.06%
NOSH 285,384 285,371 285,500 285,468 285,662 285,359 285,721 -0.07%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 23.56% 25.37% 26.58% 21.46% 24.28% 24.60% 24.34% -
ROE 411.00% 140.59% 63.73% 152.37% 155.00% 84.88% 50.62% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 348.93 282.59 263.77 269.87 306.38 275.98 268.31 19.08%
EPS 82.20 71.70 70.10 57.90 74.40 67.90 65.30 16.53%
DPS 0.00 115.20 0.00 131.76 70.20 108.00 0.00 -
NAPS 0.20 0.51 1.10 0.38 0.48 0.80 1.29 -71.04%
Adjusted Per Share Value based on latest NOSH - 285,468
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 348.75 282.43 263.74 269.81 306.52 275.81 268.49 18.99%
EPS 82.16 71.66 70.09 57.89 74.43 67.86 65.34 16.45%
DPS 0.00 115.14 0.00 131.73 70.23 107.94 0.00 -
NAPS 0.1999 0.5097 1.0999 0.3799 0.4802 0.7995 1.2909 -71.06%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 46.25 50.50 48.50 43.50 39.50 39.00 38.75 -
P/RPS 13.25 17.87 18.39 16.12 12.89 14.13 14.44 -5.55%
P/EPS 56.27 70.43 69.19 75.13 53.09 57.44 59.34 -3.47%
EY 1.78 1.42 1.45 1.33 1.88 1.74 1.69 3.50%
DY 0.00 2.28 0.00 3.03 1.78 2.77 0.00 -
P/NAPS 231.25 99.02 44.09 114.47 82.29 48.75 30.04 288.42%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/10/04 02/08/04 27/04/04 25/02/04 27/10/03 28/07/03 21/04/03 -
Price 45.50 50.25 48.00 44.00 39.75 39.25 39.00 -
P/RPS 13.04 17.78 18.20 16.30 12.97 14.22 14.54 -6.98%
P/EPS 55.35 70.08 68.47 75.99 53.43 57.81 59.72 -4.92%
EY 1.81 1.43 1.46 1.32 1.87 1.73 1.67 5.49%
DY 0.00 2.29 0.00 2.99 1.77 2.75 0.00 -
P/NAPS 227.50 98.53 43.64 115.79 82.81 49.06 30.23 282.61%

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