[BAT] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

16-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 40.68%

YoY- 52.52%

Quarter Report

BATM - Q4 2016 financial results.pdf

Latest QR

Upcoming QR

BAT's Result

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Quarter Result
Revenue	757,282	774,090	748,374	840,613	932,192	962,575	1,021,012	-18.04%
YoY %	-2.17%	3.44%	-10.97%	-9.82%	-3.16%	-5.72%	-	-
Horiz. %	74.17%	75.82%	73.30%	82.33%	91.30%	94.28%	100.00%	-
PBT	186,871	193,976	156,384	316,491	244,316	116,578	231,073	-13.18%
YoY %	-3.66%	24.04%	-50.59%	29.54%	109.57%	-49.55%	-	-
Horiz. %	80.87%	83.95%	67.68%	136.97%	105.73%	50.45%	100.00%	-
Tax	-41,377	-46,666	-37,591	-27,159	-35,757	-68,653	-55,599	-17.86%
YoY %	11.33%	-24.14%	-38.41%	24.05%	47.92%	-23.48%	-	-
Horiz. %	74.42%	83.93%	67.61%	48.85%	64.31%	123.48%	100.00%	-
NP	145,494	147,310	118,793	289,332	208,559	47,925	175,474	-11.73%
YoY %	-1.23%	24.01%	-58.94%	38.73%	335.18%	-72.69%	-	-
Horiz. %	82.91%	83.95%	67.70%	164.89%	118.85%	27.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	143,179	144,078	114,233	299,116	212,623	47,722	172,606	-11.70%
YoY %	-0.62%	26.13%	-61.81%	40.68%	345.55%	-72.35%	-	-
Horiz. %	82.95%	83.47%	66.18%	173.29%	123.18%	27.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.14%	24.06%	24.04%	8.58%	14.64%	58.89%	24.06%	-
YoY %	-7.98%	0.08%	180.19%	-41.39%	-75.14%	144.76%	-	-
Horiz. %	92.02%	100.00%	99.92%	35.66%	60.85%	244.76%	100.00%	-
Total Cost	611,788	626,780	629,581	551,281	723,633	914,650	845,538	-19.38%
YoY %	-2.39%	-0.44%	14.20%	-23.82%	-20.88%	8.17%	-	-
Horiz. %	72.35%	74.13%	74.46%	65.20%	85.58%	108.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	425,439	405,452	376,899	613,889	471,124	388,320	496,822	-9.81%
YoY %	4.93%	7.58%	-38.60%	30.30%	21.32%	-21.84%	-	-
Horiz. %	85.63%	81.61%	75.86%	123.56%	94.83%	78.16%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	122,777	122,777	114,212	219,858	157,041	128,488	157,041	-15.12%
YoY %	0.00%	7.50%	-48.05%	40.00%	22.22%	-18.18%	-	-
Horiz. %	78.18%	78.18%	72.73%	140.00%	100.00%	81.82%	100.00%	-
Div Payout %	85.75%	85.22%	99.98%	73.50%	73.86%	269.24%	90.98%	-
YoY %	0.62%	-14.76%	36.03%	-0.49%	-72.57%	195.93%	-	-
Horiz. %	94.25%	93.67%	109.89%	80.79%	81.18%	295.93%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	425,439	405,452	376,899	613,889	471,124	388,320	496,822	-9.81%
YoY %	4.93%	7.58%	-38.60%	30.30%	21.32%	-21.84%	-	-
Horiz. %	85.63%	81.61%	75.86%	123.56%	94.83%	78.16%	100.00%	-
NOSH	285,530	285,530	285,530	285,530	285,530	285,530	285,530	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	19.21%	19.03%	15.87%	34.42%	22.37%	4.98%	17.19%	-
YoY %	0.95%	19.91%	-53.89%	53.87%	349.20%	-71.03%	-	-
Horiz. %	111.75%	110.70%	92.32%	200.23%	130.13%	28.97%	100.00%	-
ROE	33.65%	35.54%	30.31%	48.72%	45.13%	12.29%	34.74%	-
YoY %	-5.32%	17.26%	-37.79%	7.95%	267.21%	-64.62%	-	-
Horiz. %	96.86%	102.30%	87.25%	140.24%	129.91%	35.38%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	265.22	271.11	262.10	294.40	326.48	337.12	357.58	-18.04%
YoY %	-2.17%	3.44%	-10.97%	-9.83%	-3.16%	-5.72%	-	-
Horiz. %	74.17%	75.82%	73.30%	82.33%	91.30%	94.28%	100.00%	-
EPS	51.00	51.60	41.60	101.30	73.00	16.80	61.50	-11.72%
YoY %	-1.16%	24.04%	-58.93%	38.77%	334.52%	-72.68%	-	-
Horiz. %	82.93%	83.90%	67.64%	164.72%	118.70%	27.32%	100.00%	-
DPS	43.00	43.00	40.00	77.00	55.00	45.00	55.00	-15.12%
YoY %	0.00%	7.50%	-48.05%	40.00%	22.22%	-18.18%	-	-
Horiz. %	78.18%	78.18%	72.73%	140.00%	100.00%	81.82%	100.00%	-
NAPS	1.49	1.42	1.32	2.15	1.65	1.36	1.74	-9.81%
YoY %	4.93%	7.58%	-38.60%	30.30%	21.32%	-21.84%	-	-
Horiz. %	85.63%	81.61%	75.86%	123.56%	94.83%	78.16%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	265.22	271.11	262.10	294.40	326.48	337.12	357.58	-18.04%
YoY %	-2.17%	3.44%	-10.97%	-9.83%	-3.16%	-5.72%	-	-
Horiz. %	74.17%	75.82%	73.30%	82.33%	91.30%	94.28%	100.00%	-
EPS	51.00	51.60	41.60	101.30	73.00	16.80	61.50	-11.72%
YoY %	-1.16%	24.04%	-58.93%	38.77%	334.52%	-72.68%	-	-
Horiz. %	82.93%	83.90%	67.64%	164.72%	118.70%	27.32%	100.00%	-
DPS	43.00	43.00	40.00	77.00	55.00	45.00	55.00	-15.12%
YoY %	0.00%	7.50%	-48.05%	40.00%	22.22%	-18.18%	-	-
Horiz. %	78.18%	78.18%	72.73%	140.00%	100.00%	81.82%	100.00%	-
NAPS	1.49	1.42	1.32	2.15	1.65	1.36	1.74	-9.81%
YoY %	4.93%	7.58%	-38.60%	30.30%	21.32%	-21.84%	-	-
Horiz. %	85.63%	81.61%	75.86%	123.56%	94.83%	78.16%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	43.74	43.42	45.60	44.60	49.14	52.70	54.04	-
P/RPS	16.49	16.02	17.40	15.15	15.05	15.63	15.11	5.99%
YoY %	2.93%	-7.93%	14.85%	0.66%	-3.71%	3.44%	-	-
Horiz. %	109.13%	106.02%	115.16%	100.26%	99.60%	103.44%	100.00%	-
P/EPS	87.23	86.05	113.98	42.57	65.99	315.31	89.39	-1.61%
YoY %	1.37%	-24.50%	167.75%	-35.49%	-79.07%	252.74%	-	-
Horiz. %	97.58%	96.26%	127.51%	47.62%	73.82%	352.74%	100.00%	-
EY	1.15	1.16	0.88	2.35	1.52	0.32	1.12	1.77%
YoY %	-0.86%	31.82%	-62.55%	54.61%	375.00%	-71.43%	-	-
Horiz. %	102.68%	103.57%	78.57%	209.82%	135.71%	28.57%	100.00%	-
DY	0.98	0.99	0.88	1.73	1.12	0.85	1.02	-2.62%
YoY %	-1.01%	12.50%	-49.13%	54.46%	31.76%	-16.67%	-	-
Horiz. %	96.08%	97.06%	86.27%	169.61%	109.80%	83.33%	100.00%	-
P/NAPS	29.36	30.58	34.55	20.74	29.78	38.75	31.06	-3.67%
YoY %	-3.99%	-11.49%	66.59%	-30.36%	-23.15%	24.76%	-	-
Horiz. %	94.53%	98.45%	111.24%	66.77%	95.88%	124.76%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	23/10/17	20/07/17	20/04/17	16/02/17	24/10/16	26/07/16	26/04/16	-
Price	42.60	43.88	47.06	48.78	50.24	56.00	54.50	-
P/RPS	16.06	16.19	17.95	16.57	15.39	16.61	15.24	3.55%
YoY %	-0.80%	-9.81%	8.33%	7.67%	-7.34%	8.99%	-	-
Horiz. %	105.38%	106.23%	117.78%	108.73%	100.98%	108.99%	100.00%	-
P/EPS	84.95	86.96	117.63	46.56	67.47	335.06	90.16	-3.88%
YoY %	-2.31%	-26.07%	152.64%	-30.99%	-79.86%	271.63%	-	-
Horiz. %	94.22%	96.45%	130.47%	51.64%	74.83%	371.63%	100.00%	-
EY	1.18	1.15	0.85	2.15	1.48	0.30	1.11	4.15%
YoY %	2.61%	35.29%	-60.47%	45.27%	393.33%	-72.97%	-	-
Horiz. %	106.31%	103.60%	76.58%	193.69%	133.33%	27.03%	100.00%	-
DY	1.01	0.98	0.85	1.58	1.09	0.80	1.01	0.00%
YoY %	3.06%	15.29%	-46.20%	44.95%	36.25%	-20.79%	-	-
Horiz. %	100.00%	97.03%	84.16%	156.44%	107.92%	79.21%	100.00%	-
P/NAPS	28.59	30.90	35.65	22.69	30.45	41.18	31.32	-5.89%
YoY %	-7.48%	-13.32%	57.12%	-25.48%	-26.06%	31.48%	-	-
Horiz. %	91.28%	98.66%	113.83%	72.45%	97.22%	131.48%	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