[BAT] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -25.92%
YoY- 23.74%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,097,716 1,013,647 1,021,410 948,236 1,008,411 937,036 937,186 11.08%
PBT 315,625 264,603 285,142 208,127 280,607 244,487 269,680 11.02%
Tax -83,408 -69,415 -73,738 -56,381 -75,764 -66,011 -72,814 9.45%
NP 232,217 195,188 211,404 151,746 204,843 178,476 196,866 11.60%
-
NP to SH 232,217 195,188 211,404 151,746 204,843 178,476 196,866 11.60%
-
Tax Rate 26.43% 26.23% 25.86% 27.09% 27.00% 27.00% 27.00% -
Total Cost 865,499 818,459 810,006 796,490 803,568 758,560 740,320 10.94%
-
Net Worth 451,295 542,188 557,078 345,786 402,829 511,155 748,605 -28.57%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 217,078 322,459 - 211,472 208,557 312,689 - -
Div Payout % 93.48% 165.20% - 139.36% 101.81% 175.20% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 451,295 542,188 557,078 345,786 402,829 511,155 748,605 -28.57%
NOSH 285,629 285,362 285,681 285,774 285,694 285,561 285,727 -0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 21.15% 19.26% 20.70% 16.00% 20.31% 19.05% 21.01% -
ROE 51.46% 36.00% 37.95% 43.88% 50.85% 34.92% 26.30% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 384.31 355.21 357.54 331.81 352.97 328.14 328.00 11.10%
EPS 81.30 68.40 74.00 53.10 71.70 62.50 68.90 11.63%
DPS 76.00 113.00 0.00 74.00 73.00 109.50 0.00 -
NAPS 1.58 1.90 1.95 1.21 1.41 1.79 2.62 -28.55%
Adjusted Per Share Value based on latest NOSH - 285,774
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 384.45 355.01 357.72 332.10 353.17 328.17 328.23 11.08%
EPS 81.33 68.36 74.04 53.15 71.74 62.51 68.95 11.60%
DPS 76.03 112.93 0.00 74.06 73.04 109.51 0.00 -
NAPS 1.5806 1.8989 1.951 1.211 1.4108 1.7902 2.6218 -28.56%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 41.50 44.25 42.50 41.25 41.25 45.00 46.00 -
P/RPS 10.80 12.46 11.89 12.43 11.69 13.71 14.02 -15.92%
P/EPS 51.05 64.69 57.43 77.68 57.53 72.00 66.76 -16.33%
EY 1.96 1.55 1.74 1.29 1.74 1.39 1.50 19.46%
DY 1.83 2.55 0.00 1.79 1.77 2.43 0.00 -
P/NAPS 26.27 23.29 21.79 34.09 29.26 25.14 17.56 30.70%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 23/10/08 17/07/08 22/04/08 21/02/08 24/10/07 19/07/07 24/04/07 -
Price 41.25 41.25 43.50 42.25 39.75 40.50 46.25 -
P/RPS 10.73 11.61 12.17 12.73 11.26 12.34 14.10 -16.60%
P/EPS 50.74 60.31 58.78 79.57 55.44 64.80 67.13 -16.98%
EY 1.97 1.66 1.70 1.26 1.80 1.54 1.49 20.40%
DY 1.84 2.74 0.00 1.75 1.84 2.70 0.00 -
P/NAPS 26.11 21.71 22.31 34.92 28.19 22.63 17.65 29.73%

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