[BAT] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -45.38%
YoY- -73.86%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 735,528 679,146 637,649 700,163 757,282 774,090 748,374 -1.14%
PBT 188,634 148,797 126,626 101,995 186,871 193,976 156,384 13.30%
Tax -42,828 -38,664 -30,400 -20,956 -41,377 -46,666 -37,591 9.07%
NP 145,806 110,133 96,226 81,039 145,494 147,310 118,793 14.62%
-
NP to SH 145,806 113,724 95,884 78,198 143,179 144,078 114,233 17.64%
-
Tax Rate 22.70% 25.98% 24.01% 20.55% 22.14% 24.06% 24.04% -
Total Cost 589,722 569,013 541,423 619,124 611,788 626,780 629,581 -4.26%
-
Net Worth 419,729 374,044 354,057 382,610 425,439 405,452 376,899 7.43%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 114,212 99,935 94,224 122,777 122,777 122,777 114,212 0.00%
Div Payout % 78.33% 87.88% 98.27% 157.01% 85.75% 85.22% 99.98% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 419,729 374,044 354,057 382,610 425,439 405,452 376,899 7.43%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 19.82% 16.22% 15.09% 11.57% 19.21% 19.03% 15.87% -
ROE 34.74% 30.40% 27.08% 20.44% 33.65% 35.54% 30.31% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 257.60 237.85 223.32 245.22 265.22 271.11 262.10 -1.14%
EPS 51.10 38.60 33.70 28.40 51.00 51.60 41.60 14.68%
DPS 40.00 35.00 33.00 43.00 43.00 43.00 40.00 0.00%
NAPS 1.47 1.31 1.24 1.34 1.49 1.42 1.32 7.43%
Adjusted Per Share Value based on latest NOSH - 285,530
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 257.60 237.85 223.32 245.22 265.22 271.11 262.10 -1.14%
EPS 51.10 38.60 33.70 28.40 51.00 51.60 41.60 14.68%
DPS 40.00 35.00 33.00 43.00 43.00 43.00 40.00 0.00%
NAPS 1.47 1.31 1.24 1.34 1.49 1.42 1.32 7.43%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 31.72 34.78 26.42 40.00 43.74 43.42 45.60 -
P/RPS 12.31 14.62 11.83 16.31 16.49 16.02 17.40 -20.58%
P/EPS 62.12 87.32 78.68 146.05 87.23 86.05 113.98 -33.25%
EY 1.61 1.15 1.27 0.68 1.15 1.16 0.88 49.53%
DY 1.26 1.01 1.25 1.08 0.98 0.99 0.88 27.00%
P/NAPS 21.58 26.55 21.31 29.85 29.36 30.58 34.55 -26.90%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 19/10/18 20/07/18 21/05/18 13/02/18 23/10/17 20/07/17 20/04/17 -
Price 32.02 33.68 33.40 32.88 42.60 43.88 47.06 -
P/RPS 12.43 14.16 14.96 13.41 16.06 16.19 17.95 -21.71%
P/EPS 62.70 84.56 99.46 120.06 84.95 86.96 117.63 -34.23%
EY 1.59 1.18 1.01 0.83 1.18 1.15 0.85 51.75%
DY 1.25 1.04 0.99 1.31 1.01 0.98 0.85 29.28%
P/NAPS 21.78 25.71 26.94 24.54 28.59 30.90 35.65 -27.97%

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