[BAT] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -20.19%
YoY- 48.81%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 584,344 640,805 620,958 770,623 735,528 679,146 637,649 -5.64%
PBT 108,821 102,708 116,589 158,952 188,634 148,797 126,626 -9.60%
Tax -25,690 -26,443 -27,989 -42,586 -42,828 -38,664 -30,400 -10.60%
NP 83,131 76,265 88,600 116,366 145,806 110,133 96,226 -9.28%
-
NP to SH 84,800 77,232 88,600 116,366 145,806 113,724 95,884 -7.85%
-
Tax Rate 23.61% 25.75% 24.01% 26.79% 22.70% 25.98% 24.01% -
Total Cost 501,213 564,540 532,358 654,257 589,722 569,013 541,423 -5.01%
-
Net Worth 376,899 368,333 374,044 422,584 419,729 374,044 354,057 4.25%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 82,803 74,237 85,659 134,199 114,212 99,935 94,224 -8.24%
Div Payout % 97.65% 96.12% 96.68% 115.33% 78.33% 87.88% 98.27% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 376,899 368,333 374,044 422,584 419,729 374,044 354,057 4.25%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 14.23% 11.90% 14.27% 15.10% 19.82% 16.22% 15.09% -
ROE 22.50% 20.97% 23.69% 27.54% 34.74% 30.40% 27.08% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 204.65 224.43 217.48 269.89 257.60 237.85 223.32 -5.64%
EPS 29.10 26.70 31.00 40.80 51.10 38.60 33.70 -9.31%
DPS 29.00 26.00 30.00 47.00 40.00 35.00 33.00 -8.24%
NAPS 1.32 1.29 1.31 1.48 1.47 1.31 1.24 4.25%
Adjusted Per Share Value based on latest NOSH - 285,530
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 204.65 224.43 217.48 269.89 257.60 237.85 223.32 -5.64%
EPS 29.10 26.70 31.00 40.80 51.10 38.60 33.70 -9.31%
DPS 29.00 26.00 30.00 47.00 40.00 35.00 33.00 -8.24%
NAPS 1.32 1.29 1.31 1.48 1.47 1.31 1.24 4.25%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 18.94 28.80 36.14 36.08 31.72 34.78 26.42 -
P/RPS 9.25 12.83 16.62 13.37 12.31 14.62 11.83 -15.11%
P/EPS 63.77 106.47 116.47 88.53 62.12 87.32 78.68 -13.05%
EY 1.57 0.94 0.86 1.13 1.61 1.15 1.27 15.17%
DY 1.53 0.90 0.83 1.30 1.26 1.01 1.25 14.41%
P/NAPS 14.35 22.33 27.59 24.38 21.58 26.55 21.31 -23.15%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 31/10/19 25/07/19 28/05/19 21/02/19 19/10/18 20/07/18 21/05/18 -
Price 18.82 29.60 33.44 37.30 32.02 33.68 33.40 -
P/RPS 9.20 13.19 15.38 13.82 12.43 14.16 14.96 -27.66%
P/EPS 63.37 109.43 107.77 91.52 62.70 84.56 99.46 -25.93%
EY 1.58 0.91 0.93 1.09 1.59 1.18 1.01 34.72%
DY 1.54 0.88 0.90 1.26 1.25 1.04 0.99 34.21%
P/NAPS 14.26 22.95 25.53 25.20 21.78 25.71 26.94 -34.53%

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