[BAT] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 10.69%
YoY- -19.34%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 627,518 546,588 481,146 662,447 584,344 640,805 620,958 0.70%
PBT 83,834 78,097 66,939 134,136 108,821 102,708 116,589 -19.69%
Tax -20,092 -23,486 -16,173 -36,433 -25,690 -26,443 -27,989 -19.77%
NP 63,742 54,611 50,766 97,703 83,131 76,265 88,600 -19.66%
-
NP to SH 63,742 54,611 50,766 93,864 84,800 77,232 88,600 -19.66%
-
Tax Rate 23.97% 30.07% 24.16% 27.16% 23.61% 25.75% 24.01% -
Total Cost 563,776 491,977 430,380 564,744 501,213 564,540 532,358 3.88%
-
Net Worth 362,623 354,057 351,201 388,320 376,899 368,333 374,044 -2.04%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 59,961 51,395 48,540 94,224 82,803 74,237 85,659 -21.11%
Div Payout % 94.07% 94.11% 95.62% 100.38% 97.65% 96.12% 96.68% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 362,623 354,057 351,201 388,320 376,899 368,333 374,044 -2.04%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.16% 9.99% 10.55% 14.75% 14.23% 11.90% 14.27% -
ROE 17.58% 15.42% 14.45% 24.17% 22.50% 20.97% 23.69% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 219.77 191.43 168.51 232.01 204.65 224.43 217.48 0.69%
EPS 22.30 19.10 17.80 34.20 29.10 26.70 31.00 -19.66%
DPS 21.00 18.00 17.00 33.00 29.00 26.00 30.00 -21.11%
NAPS 1.27 1.24 1.23 1.36 1.32 1.29 1.31 -2.04%
Adjusted Per Share Value based on latest NOSH - 285,530
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 219.77 191.43 168.51 232.01 204.65 224.43 217.48 0.69%
EPS 22.30 19.10 17.80 34.20 29.10 26.70 31.00 -19.66%
DPS 21.00 18.00 17.00 33.00 29.00 26.00 30.00 -21.11%
NAPS 1.27 1.24 1.23 1.36 1.32 1.29 1.31 -2.04%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 10.02 10.78 10.30 15.08 18.94 28.80 36.14 -
P/RPS 4.56 5.63 6.11 6.50 9.25 12.83 16.62 -57.67%
P/EPS 44.88 56.36 57.93 45.87 63.77 106.47 116.47 -46.95%
EY 2.23 1.77 1.73 2.18 1.57 0.94 0.86 88.41%
DY 2.10 1.67 1.65 2.19 1.53 0.90 0.83 85.36%
P/NAPS 7.89 8.69 8.37 11.09 14.35 22.33 27.59 -56.49%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 28/10/20 23/07/20 21/05/20 20/02/20 31/10/19 25/07/19 28/05/19 -
Price 9.95 10.38 13.30 12.70 18.82 29.60 33.44 -
P/RPS 4.53 5.42 7.89 5.47 9.20 13.19 15.38 -55.63%
P/EPS 44.57 54.27 74.80 38.63 63.37 109.43 107.77 -44.40%
EY 2.24 1.84 1.34 2.59 1.58 0.91 0.93 79.39%
DY 2.11 1.73 1.28 2.60 1.54 0.88 0.90 76.20%
P/NAPS 7.83 8.37 10.81 9.34 14.26 22.95 25.53 -54.42%

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
1 person likes this. Showing 0 of 0 comments
Post a Comment