[BAT] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -42.89%
YoY- 34.98%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,008,411 937,036 937,186 797,145 997,879 916,518 900,940 7.79%
PBT 280,607 244,487 269,680 170,403 299,049 254,310 278,187 0.57%
Tax -75,764 -66,011 -72,814 -47,773 -84,332 -71,715 -78,449 -2.29%
NP 204,843 178,476 196,866 122,630 214,717 182,595 199,738 1.69%
-
NP to SH 204,843 178,476 196,866 122,630 214,717 182,595 199,738 1.69%
-
Tax Rate 27.00% 27.00% 27.00% 28.04% 28.20% 28.20% 28.20% -
Total Cost 803,568 758,560 740,320 674,515 783,162 733,923 701,202 9.50%
-
Net Worth 402,829 511,155 748,605 550,409 428,291 522,924 816,072 -37.51%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 208,557 312,689 - 416,371 - 308,611 - -
Div Payout % 101.81% 175.20% - 339.53% - 169.01% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 402,829 511,155 748,605 550,409 428,291 522,924 816,072 -37.51%
NOSH 285,694 285,561 285,727 285,186 285,527 285,751 285,340 0.08%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 20.31% 19.05% 21.01% 15.38% 21.52% 19.92% 22.17% -
ROE 50.85% 34.92% 26.30% 22.28% 50.13% 34.92% 24.48% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 352.97 328.14 328.00 279.52 349.49 320.74 315.74 7.70%
EPS 71.70 62.50 68.90 43.00 75.20 63.90 70.00 1.61%
DPS 73.00 109.50 0.00 146.00 0.00 108.00 0.00 -
NAPS 1.41 1.79 2.62 1.93 1.50 1.83 2.86 -37.56%
Adjusted Per Share Value based on latest NOSH - 285,186
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 353.17 328.17 328.23 279.18 349.48 320.99 315.53 7.79%
EPS 71.74 62.51 68.95 42.95 75.20 63.95 69.95 1.69%
DPS 73.04 109.51 0.00 145.82 0.00 108.08 0.00 -
NAPS 1.4108 1.7902 2.6218 1.9277 1.50 1.8314 2.8581 -37.51%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 41.25 45.00 46.00 43.25 42.75 39.50 42.50 -
P/RPS 11.69 13.71 14.02 15.47 12.23 12.32 13.46 -8.96%
P/EPS 57.53 72.00 66.76 100.58 56.85 61.82 60.71 -3.52%
EY 1.74 1.39 1.50 0.99 1.76 1.62 1.65 3.60%
DY 1.77 2.43 0.00 3.38 0.00 2.73 0.00 -
P/NAPS 29.26 25.14 17.56 22.41 28.50 21.58 14.86 57.03%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 24/10/07 19/07/07 24/04/07 15/02/07 20/10/06 13/07/06 27/04/06 -
Price 39.75 40.50 46.25 46.00 42.75 41.00 41.50 -
P/RPS 11.26 12.34 14.10 16.46 12.23 12.78 13.14 -9.77%
P/EPS 55.44 64.80 67.13 106.98 56.85 64.16 59.29 -4.37%
EY 1.80 1.54 1.49 0.93 1.76 1.56 1.69 4.28%
DY 1.84 2.70 0.00 3.17 0.00 2.63 0.00 -
P/NAPS 28.19 22.63 17.65 23.83 28.50 22.40 14.51 55.63%

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