[BAT] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
08-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -17.97%
YoY- -13.61%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 606,799 678,116 390,225 770,657 666,901 637,457 521,559 10.60%
PBT 78,822 67,608 53,032 94,288 110,822 103,226 77,076 1.50%
Tax -19,287 -20,082 -12,710 -32,560 -35,568 -29,977 -24,788 -15.39%
NP 59,535 47,526 40,322 61,728 75,254 73,249 52,288 9.02%
-
NP to SH 59,535 47,526 40,322 61,728 75,254 73,249 52,288 9.02%
-
Tax Rate 24.47% 29.70% 23.97% 34.53% 32.09% 29.04% 32.16% -
Total Cost 547,264 630,590 349,903 708,929 591,647 564,208 469,271 10.78%
-
Net Worth 388,320 374,044 356,912 376,899 396,886 388,320 356,912 5.77%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 54,250 45,684 37,118 59,961 71,382 71,382 48,540 7.68%
Div Payout % 91.12% 96.13% 92.06% 97.14% 94.86% 97.45% 92.83% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 388,320 374,044 356,912 376,899 396,886 388,320 356,912 5.77%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.81% 7.01% 10.33% 8.01% 11.28% 11.49% 10.03% -
ROE 15.33% 12.71% 11.30% 16.38% 18.96% 18.86% 14.65% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 212.52 237.49 136.67 269.90 233.57 223.25 182.66 10.61%
EPS 20.90 16.60 14.10 21.60 26.40 25.70 18.30 9.25%
DPS 19.00 16.00 13.00 21.00 25.00 25.00 17.00 7.68%
NAPS 1.36 1.31 1.25 1.32 1.39 1.36 1.25 5.77%
Adjusted Per Share Value based on latest NOSH - 285,530
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 212.52 237.49 136.67 269.90 233.57 223.25 182.66 10.61%
EPS 20.90 16.60 14.10 21.60 26.40 25.70 18.30 9.25%
DPS 19.00 16.00 13.00 21.00 25.00 25.00 17.00 7.68%
NAPS 1.36 1.31 1.25 1.32 1.39 1.36 1.25 5.77%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 9.28 10.16 10.86 11.22 10.26 10.80 12.44 -
P/RPS 4.37 4.28 7.95 4.16 4.39 4.84 6.81 -25.58%
P/EPS 44.51 61.04 76.90 51.90 38.93 42.10 67.93 -24.54%
EY 2.25 1.64 1.30 1.93 2.57 2.38 1.47 32.77%
DY 2.05 1.57 1.20 1.87 2.44 2.31 1.37 30.79%
P/NAPS 6.82 7.76 8.69 8.50 7.38 7.94 9.95 -22.24%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/10/23 24/07/23 29/05/23 08/02/23 27/10/22 21/07/22 27/05/22 -
Price 9.38 10.30 10.82 12.80 10.46 10.52 12.78 -
P/RPS 4.41 4.34 7.92 4.74 4.48 4.71 7.00 -26.48%
P/EPS 44.99 61.88 76.62 59.21 39.69 41.01 69.79 -25.35%
EY 2.22 1.62 1.31 1.69 2.52 2.44 1.43 34.03%
DY 2.03 1.55 1.20 1.64 2.39 2.38 1.33 32.53%
P/NAPS 6.90 7.86 8.66 9.70 7.53 7.74 10.22 -23.02%

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