[BAT] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

19-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -25.55%

YoY- 13.92%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Quarter Result
Revenue	919,197	977,648	1,005,626	1,002,447	1,097,716	1,013,647	1,021,410	-6.78%
YoY %	-5.98%	-2.78%	0.32%	-8.68%	8.29%	-0.76%	-	-
Horiz. %	89.99%	95.72%	98.45%	98.14%	107.47%	99.24%	100.00%	-
PBT	234,502	270,131	272,783	215,796	315,625	264,603	285,142	-12.21%
YoY %	-13.19%	-0.97%	26.41%	-31.63%	19.28%	-7.20%	-	-
Horiz. %	82.24%	94.74%	95.67%	75.68%	110.69%	92.80%	100.00%	-
Tax	-67,768	-68,887	-66,842	-42,922	-83,408	-69,415	-73,738	-5.46%
YoY %	1.62%	-3.06%	-55.73%	48.54%	-20.16%	5.86%	-	-
Horiz. %	91.90%	93.42%	90.65%	58.21%	113.11%	94.14%	100.00%	-
NP	166,734	201,244	205,941	172,874	232,217	195,188	211,404	-14.62%
YoY %	-17.15%	-2.28%	19.13%	-25.55%	18.97%	-7.67%	-	-
Horiz. %	78.87%	95.19%	97.42%	81.77%	109.85%	92.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	166,734	201,244	205,941	172,874	232,217	195,188	211,404	-14.62%
YoY %	-17.15%	-2.28%	19.13%	-25.55%	18.97%	-7.67%	-	-
Horiz. %	78.87%	95.19%	97.42%	81.77%	109.85%	92.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.90%	25.50%	24.50%	19.89%	26.43%	26.23%	25.86%	-
YoY %	13.33%	4.08%	23.18%	-24.74%	0.76%	1.43%	-	-
Horiz. %	111.76%	98.61%	94.74%	76.91%	102.20%	101.43%	100.00%	-
Total Cost	752,463	776,404	799,685	829,573	865,499	818,459	810,006	-4.78%
YoY %	-3.08%	-2.91%	-3.60%	-4.15%	5.75%	1.04%	-	-
Horiz. %	92.90%	95.85%	98.73%	102.42%	106.85%	101.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	439,675	596,595	614,109	405,753	451,295	542,188	557,078	-14.58%
YoY %	-26.30%	-2.85%	51.35%	-10.09%	-16.76%	-2.67%	-	-
Horiz. %	78.93%	107.09%	110.24%	72.84%	81.01%	97.33%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	174,157	322,561	-	217,164	217,078	322,459	-	-
YoY %	-46.01%	0.00%	-	0.04%	-32.68%	0.00%	-	-
Horiz. %	54.01%	100.03%	-	67.35%	67.32%	100.00%	-	-
Div Payout %	104.45%	160.28%	-	125.62%	93.48%	165.20%	-	-
YoY %	-34.83%	0.00%	-	34.38%	-43.41%	0.00%	-	-
Horiz. %	63.23%	97.02%	-	76.04%	56.59%	100.00%	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	439,675	596,595	614,109	405,753	451,295	542,188	557,078	-14.58%
YoY %	-26.30%	-2.85%	51.35%	-10.09%	-16.76%	-2.67%	-	-
Horiz. %	78.93%	107.09%	110.24%	72.84%	81.01%	97.33%	100.00%	-
NOSH	285,503	285,452	285,632	285,742	285,629	285,362	285,681	-0.04%
YoY %	0.02%	-0.06%	-0.04%	0.04%	0.09%	-0.11%	-	-
Horiz. %	99.94%	99.92%	99.98%	100.02%	99.98%	99.89%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	18.14%	20.58%	20.48%	17.25%	21.15%	19.26%	20.70%	-
YoY %	-11.86%	0.49%	18.72%	-18.44%	9.81%	-6.96%	-	-
Horiz. %	87.63%	99.42%	98.94%	83.33%	102.17%	93.04%	100.00%	-
ROE	37.92%	33.73%	33.53%	42.61%	51.46%	36.00%	37.95%	-
YoY %	12.42%	0.60%	-21.31%	-17.20%	42.94%	-5.14%	-	-
Horiz. %	99.92%	88.88%	88.35%	112.28%	135.60%	94.86%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	321.96	342.49	352.07	350.82	384.31	355.21	357.54	-6.74%
YoY %	-5.99%	-2.72%	0.36%	-8.71%	8.19%	-0.65%	-	-
Horiz. %	90.05%	95.79%	98.47%	98.12%	107.49%	99.35%	100.00%	-
EPS	58.40	70.50	72.10	60.50	81.30	68.40	74.00	-14.58%
YoY %	-17.16%	-2.22%	19.17%	-25.58%	18.86%	-7.57%	-	-
Horiz. %	78.92%	95.27%	97.43%	81.76%	109.86%	92.43%	100.00%	-
DPS	61.00	113.00	0.00	76.00	76.00	113.00	0.00	-
YoY %	-46.02%	0.00%	0.00%	0.00%	-32.74%	0.00%	-	-
Horiz. %	53.98%	100.00%	0.00%	67.26%	67.26%	100.00%	-	-
NAPS	1.54	2.09	2.15	1.42	1.58	1.90	1.95	-14.54%
YoY %	-26.32%	-2.79%	51.41%	-10.13%	-16.84%	-2.56%	-	-
Horiz. %	78.97%	107.18%	110.26%	72.82%	81.03%	97.44%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 285,742
RPS	321.93	342.40	352.20	351.08	384.45	355.01	357.72	-6.78%
YoY %	-5.98%	-2.78%	0.32%	-8.68%	8.29%	-0.76%	-	-
Horiz. %	89.99%	95.72%	98.46%	98.14%	107.47%	99.24%	100.00%	-
EPS	58.39	70.48	72.13	60.54	81.33	68.36	74.04	-14.62%
YoY %	-17.15%	-2.29%	19.14%	-25.56%	18.97%	-7.67%	-	-
Horiz. %	78.86%	95.19%	97.42%	81.77%	109.85%	92.33%	100.00%	-
DPS	60.99	112.97	0.00	76.06	76.03	112.93	0.00	-
YoY %	-46.01%	0.00%	0.00%	0.04%	-32.68%	0.00%	-	-
Horiz. %	54.01%	100.04%	0.00%	67.35%	67.32%	100.00%	-	-
NAPS	1.5399	2.0894	2.1508	1.4211	1.5806	1.8989	1.951	-14.58%
YoY %	-26.30%	-2.85%	51.35%	-10.09%	-16.76%	-2.67%	-	-
Horiz. %	78.93%	107.09%	110.24%	72.84%	81.01%	97.33%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	44.04	44.75	45.50	44.50	41.50	44.25	42.50	-
P/RPS	13.68	13.07	12.92	12.68	10.80	12.46	11.89	9.79%
YoY %	4.67%	1.16%	1.89%	17.41%	-13.32%	4.79%	-	-
Horiz. %	115.05%	109.92%	108.66%	106.64%	90.83%	104.79%	100.00%	-
P/EPS	75.41	63.48	63.11	73.55	51.05	64.69	57.43	19.89%
YoY %	18.79%	0.59%	-14.19%	44.07%	-21.09%	12.64%	-	-
Horiz. %	131.31%	110.53%	109.89%	128.07%	88.89%	112.64%	100.00%	-
EY	1.33	1.58	1.58	1.36	1.96	1.55	1.74	-16.38%
YoY %	-15.82%	0.00%	16.18%	-30.61%	26.45%	-10.92%	-	-
Horiz. %	76.44%	90.80%	90.80%	78.16%	112.64%	89.08%	100.00%	-
DY	1.39	2.53	0.00	1.71	1.83	2.55	0.00	-
YoY %	-45.06%	0.00%	0.00%	-6.56%	-28.24%	0.00%	-	-
Horiz. %	54.51%	99.22%	0.00%	67.06%	71.76%	100.00%	-	-
P/NAPS	28.60	21.41	21.16	31.34	26.27	23.29	21.79	19.85%
YoY %	33.58%	1.18%	-32.48%	19.30%	12.80%	6.88%	-	-
Horiz. %	131.25%	98.26%	97.11%	143.83%	120.56%	106.88%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	19/11/09	23/07/09	23/04/09	19/02/09	23/10/08	17/07/08	22/04/08	-
Price	45.08	44.75	45.00	44.00	41.25	41.25	43.50	-
P/RPS	14.00	13.07	12.78	12.54	10.73	11.61	12.17	9.77%
YoY %	7.12%	2.27%	1.91%	16.87%	-7.58%	-4.60%	-	-
Horiz. %	115.04%	107.40%	105.01%	103.04%	88.17%	95.40%	100.00%	-
P/EPS	77.19	63.48	62.41	72.73	50.74	60.31	58.78	19.89%
YoY %	21.60%	1.71%	-14.19%	43.34%	-15.87%	2.60%	-	-
Horiz. %	131.32%	108.00%	106.18%	123.73%	86.32%	102.60%	100.00%	-
EY	1.30	1.58	1.60	1.38	1.97	1.66	1.70	-16.36%
YoY %	-17.72%	-1.25%	15.94%	-29.95%	18.67%	-2.35%	-	-
Horiz. %	76.47%	92.94%	94.12%	81.18%	115.88%	97.65%	100.00%	-
DY	1.35	2.53	0.00	1.73	1.84	2.74	0.00	-
YoY %	-46.64%	0.00%	0.00%	-5.98%	-32.85%	0.00%	-	-
Horiz. %	49.27%	92.34%	0.00%	63.14%	67.15%	100.00%	-	-
P/NAPS	29.27	21.41	20.93	30.99	26.11	21.71	22.31	19.82%
YoY %	36.71%	2.29%	-32.46%	18.69%	20.27%	-2.69%	-	-
Horiz. %	131.20%	95.97%	93.81%	138.91%	117.03%	97.31%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos