[BAT] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
23-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -56.85%
YoY- -36.36%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 997,879 916,518 900,940 637,561 1,158,549 873,670 894,435 7.56%
PBT 299,049 254,310 278,187 127,147 296,525 174,652 234,646 17.53%
Tax -84,332 -71,715 -78,449 -36,295 -85,994 -50,300 -67,578 15.89%
NP 214,717 182,595 199,738 90,852 210,531 124,352 167,068 18.19%
-
NP to SH 214,717 182,595 199,738 90,852 210,531 124,352 167,068 18.19%
-
Tax Rate 28.20% 28.20% 28.20% 28.55% 29.00% 28.80% 28.80% -
Total Cost 783,162 733,923 701,202 546,709 948,018 749,318 727,367 5.04%
-
Net Worth 428,291 522,924 816,072 617,107 111,407 128,344 379,829 8.32%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 308,611 - 477,972 - 236,154 - -
Div Payout % - 169.01% - 526.10% - 189.91% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 428,291 522,924 816,072 617,107 111,407 128,344 379,829 8.32%
NOSH 285,527 285,751 285,340 285,698 285,659 285,211 285,586 -0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 21.52% 19.92% 22.17% 14.25% 18.17% 14.23% 18.68% -
ROE 50.13% 34.92% 24.48% 14.72% 188.97% 96.89% 43.98% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 349.49 320.74 315.74 223.16 405.57 306.32 313.19 7.57%
EPS 75.20 63.90 70.00 31.80 73.70 43.60 58.50 18.20%
DPS 0.00 108.00 0.00 167.30 0.00 82.80 0.00 -
NAPS 1.50 1.83 2.86 2.16 0.39 0.45 1.33 8.34%
Adjusted Per Share Value based on latest NOSH - 285,698
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 349.48 320.99 315.53 223.29 405.75 305.98 313.25 7.56%
EPS 75.20 63.95 69.95 31.82 73.73 43.55 58.51 18.19%
DPS 0.00 108.08 0.00 167.40 0.00 82.71 0.00 -
NAPS 1.50 1.8314 2.8581 2.1613 0.3902 0.4495 1.3303 8.32%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 42.75 39.50 42.50 40.25 38.00 41.75 43.50 -
P/RPS 12.23 12.32 13.46 18.04 9.37 13.63 13.89 -8.12%
P/EPS 56.85 61.82 60.71 126.57 51.56 95.76 74.36 -16.37%
EY 1.76 1.62 1.65 0.79 1.94 1.04 1.34 19.91%
DY 0.00 2.73 0.00 4.16 0.00 1.98 0.00 -
P/NAPS 28.50 21.58 14.86 18.63 97.44 92.78 32.71 -8.76%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/10/06 13/07/06 27/04/06 23/03/06 26/10/05 27/07/05 27/04/05 -
Price 42.75 41.00 41.50 44.00 36.75 42.00 44.25 -
P/RPS 12.23 12.78 13.14 19.72 9.06 13.71 14.13 -9.17%
P/EPS 56.85 64.16 59.29 138.36 49.86 96.33 75.64 -17.32%
EY 1.76 1.56 1.69 0.72 2.01 1.04 1.32 21.12%
DY 0.00 2.63 0.00 3.80 0.00 1.97 0.00 -
P/NAPS 28.50 22.40 14.51 20.37 94.23 93.33 33.27 -9.79%

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