[BAT] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -39.15%
YoY- -13.63%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,158,549 873,670 894,435 708,446 995,790 806,420 753,069 33.23%
PBT 296,525 174,652 234,646 197,313 324,910 283,395 277,197 4.59%
Tax -85,994 -50,300 -67,578 -54,562 -90,324 -78,784 -77,061 7.57%
NP 210,531 124,352 167,068 142,751 234,586 204,611 200,136 3.43%
-
NP to SH 210,531 124,352 167,068 142,751 234,586 204,611 200,136 3.43%
-
Tax Rate 29.00% 28.80% 28.80% 27.65% 27.80% 27.80% 27.80% -
Total Cost 948,018 749,318 727,367 565,695 761,204 601,809 552,933 43.20%
-
Net Worth 111,407 128,344 379,829 205,561 57,076 145,539 314,050 -49.85%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 236,154 - 380,288 - 328,747 - -
Div Payout % - 189.91% - 266.40% - 160.67% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 111,407 128,344 379,829 205,561 57,076 145,539 314,050 -49.85%
NOSH 285,659 285,211 285,586 285,502 285,384 285,371 285,500 0.03%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 18.17% 14.23% 18.68% 20.15% 23.56% 25.37% 26.58% -
ROE 188.97% 96.89% 43.98% 69.44% 411.00% 140.59% 63.73% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 405.57 306.32 313.19 248.14 348.93 282.59 263.77 33.18%
EPS 73.70 43.60 58.50 50.00 82.20 71.70 70.10 3.39%
DPS 0.00 82.80 0.00 133.20 0.00 115.20 0.00 -
NAPS 0.39 0.45 1.33 0.72 0.20 0.51 1.10 -49.87%
Adjusted Per Share Value based on latest NOSH - 285,502
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 405.75 305.98 313.25 248.12 348.75 282.43 263.74 33.23%
EPS 73.73 43.55 58.51 50.00 82.16 71.66 70.09 3.42%
DPS 0.00 82.71 0.00 133.19 0.00 115.14 0.00 -
NAPS 0.3902 0.4495 1.3303 0.7199 0.1999 0.5097 1.0999 -49.85%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 38.00 41.75 43.50 45.75 46.25 50.50 48.50 -
P/RPS 9.37 13.63 13.89 18.44 13.25 17.87 18.39 -36.18%
P/EPS 51.56 95.76 74.36 91.50 56.27 70.43 69.19 -17.79%
EY 1.94 1.04 1.34 1.09 1.78 1.42 1.45 21.39%
DY 0.00 1.98 0.00 2.91 0.00 2.28 0.00 -
P/NAPS 97.44 92.78 32.71 63.54 231.25 99.02 44.09 69.58%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 26/10/05 27/07/05 27/04/05 24/02/05 26/10/04 02/08/04 27/04/04 -
Price 36.75 42.00 44.25 47.00 45.50 50.25 48.00 -
P/RPS 9.06 13.71 14.13 18.94 13.04 17.78 18.20 -37.16%
P/EPS 49.86 96.33 75.64 94.00 55.35 70.08 68.47 -19.04%
EY 2.01 1.04 1.32 1.06 1.81 1.43 1.46 23.73%
DY 0.00 1.97 0.00 2.83 0.00 2.29 0.00 -
P/NAPS 94.23 93.33 33.27 65.28 227.50 98.53 43.64 66.98%

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