[BAT] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 22.55%
YoY- 13.03%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 770,382 875,206 787,534 766,612 632,209 907,965 762,958 0.64%
PBT 226,664 291,854 268,973 259,134 212,125 244,089 235,039 -2.38%
Tax -61,378 -79,321 -75,214 -72,558 -59,880 -68,220 -65,350 -4.08%
NP 165,286 212,533 193,759 186,576 152,245 175,869 169,689 -1.73%
-
NP to SH 165,286 212,533 193,759 186,576 152,245 175,869 169,689 -1.73%
-
Tax Rate 27.08% 27.18% 27.96% 28.00% 28.23% 27.95% 27.80% -
Total Cost 605,096 662,673 593,775 580,036 479,964 732,096 593,269 1.32%
-
Net Worth 108,477 137,118 228,287 368,580 177,095 25,695 119,982 -6.48%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 376,132 200,535 308,188 - 341,394 - 275,616 22.96%
Div Payout % 227.56% 94.35% 159.06% - 224.24% - 162.42% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 108,477 137,118 228,287 368,580 177,095 25,695 119,982 -6.48%
NOSH 285,468 285,662 285,359 285,721 285,637 285,501 285,671 -0.04%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 21.46% 24.28% 24.60% 24.34% 24.08% 19.37% 22.24% -
ROE 152.37% 155.00% 84.88% 50.62% 85.97% 684.44% 141.43% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 269.87 306.38 275.98 268.31 221.33 318.02 267.08 0.69%
EPS 57.90 74.40 67.90 65.30 53.30 61.60 59.40 -1.68%
DPS 131.76 70.20 108.00 0.00 119.52 0.00 96.48 23.02%
NAPS 0.38 0.48 0.80 1.29 0.62 0.09 0.42 -6.43%
Adjusted Per Share Value based on latest NOSH - 285,721
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 269.81 306.52 275.81 268.49 221.42 317.99 267.21 0.64%
EPS 57.89 74.43 67.86 65.34 53.32 61.59 59.43 -1.73%
DPS 131.73 70.23 107.94 0.00 119.57 0.00 96.53 22.96%
NAPS 0.3799 0.4802 0.7995 1.2909 0.6202 0.09 0.4202 -6.48%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 43.50 39.50 39.00 38.75 35.50 35.25 35.50 -
P/RPS 16.12 12.89 14.13 14.44 16.04 11.08 13.29 13.69%
P/EPS 75.13 53.09 57.44 59.34 66.60 57.22 59.76 16.43%
EY 1.33 1.88 1.74 1.69 1.50 1.75 1.67 -14.04%
DY 3.03 1.78 2.77 0.00 3.37 0.00 2.72 7.43%
P/NAPS 114.47 82.29 48.75 30.04 57.26 391.67 84.52 22.34%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 27/10/03 28/07/03 21/04/03 24/02/03 28/10/02 29/07/02 -
Price 44.00 39.75 39.25 39.00 35.75 35.25 35.00 -
P/RPS 16.30 12.97 14.22 14.54 16.15 11.08 13.10 15.63%
P/EPS 75.99 53.43 57.81 59.72 67.07 57.22 58.92 18.42%
EY 1.32 1.87 1.73 1.67 1.49 1.75 1.70 -15.48%
DY 2.99 1.77 2.75 0.00 3.34 0.00 2.76 5.46%
P/NAPS 115.79 82.81 49.06 30.23 57.66 391.67 83.33 24.44%

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