[BAT] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
27-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 21.08%
YoY- 7.27%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 708,446 995,790 806,420 753,069 770,382 875,206 787,534 -6.78%
PBT 197,313 324,910 283,395 277,197 226,664 291,854 268,973 -18.58%
Tax -54,562 -90,324 -78,784 -77,061 -61,378 -79,321 -75,214 -19.18%
NP 142,751 234,586 204,611 200,136 165,286 212,533 193,759 -18.35%
-
NP to SH 142,751 234,586 204,611 200,136 165,286 212,533 193,759 -18.35%
-
Tax Rate 27.65% 27.80% 27.80% 27.80% 27.08% 27.18% 27.96% -
Total Cost 565,695 761,204 601,809 552,933 605,096 662,673 593,775 -3.16%
-
Net Worth 205,561 57,076 145,539 314,050 108,477 137,118 228,287 -6.72%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 380,288 - 328,747 - 376,132 200,535 308,188 14.97%
Div Payout % 266.40% - 160.67% - 227.56% 94.35% 159.06% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 205,561 57,076 145,539 314,050 108,477 137,118 228,287 -6.72%
NOSH 285,502 285,384 285,371 285,500 285,468 285,662 285,359 0.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 20.15% 23.56% 25.37% 26.58% 21.46% 24.28% 24.60% -
ROE 69.44% 411.00% 140.59% 63.73% 152.37% 155.00% 84.88% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 248.14 348.93 282.59 263.77 269.87 306.38 275.98 -6.81%
EPS 50.00 82.20 71.70 70.10 57.90 74.40 67.90 -18.37%
DPS 133.20 0.00 115.20 0.00 131.76 70.20 108.00 14.93%
NAPS 0.72 0.20 0.51 1.10 0.38 0.48 0.80 -6.75%
Adjusted Per Share Value based on latest NOSH - 285,500
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 248.12 348.75 282.43 263.74 269.81 306.52 275.81 -6.78%
EPS 50.00 82.16 71.66 70.09 57.89 74.43 67.86 -18.34%
DPS 133.19 0.00 115.14 0.00 131.73 70.23 107.94 14.96%
NAPS 0.7199 0.1999 0.5097 1.0999 0.3799 0.4802 0.7995 -6.72%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 45.75 46.25 50.50 48.50 43.50 39.50 39.00 -
P/RPS 18.44 13.25 17.87 18.39 16.12 12.89 14.13 19.32%
P/EPS 91.50 56.27 70.43 69.19 75.13 53.09 57.44 36.20%
EY 1.09 1.78 1.42 1.45 1.33 1.88 1.74 -26.68%
DY 2.91 0.00 2.28 0.00 3.03 1.78 2.77 3.32%
P/NAPS 63.54 231.25 99.02 44.09 114.47 82.29 48.75 19.22%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 26/10/04 02/08/04 27/04/04 25/02/04 27/10/03 28/07/03 -
Price 47.00 45.50 50.25 48.00 44.00 39.75 39.25 -
P/RPS 18.94 13.04 17.78 18.20 16.30 12.97 14.22 20.95%
P/EPS 94.00 55.35 70.08 68.47 75.99 53.43 57.81 38.07%
EY 1.06 1.81 1.43 1.46 1.32 1.87 1.73 -27.75%
DY 2.83 0.00 2.29 0.00 2.99 1.77 2.75 1.92%
P/NAPS 65.28 227.50 98.53 43.64 115.79 82.81 49.06 20.87%

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