[BAT] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 17.03%
YoY- -16.52%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 637,561 1,158,549 873,670 894,435 708,446 995,790 806,420 -14.46%
PBT 127,147 296,525 174,652 234,646 197,313 324,910 283,395 -41.30%
Tax -36,295 -85,994 -50,300 -67,578 -54,562 -90,324 -78,784 -40.26%
NP 90,852 210,531 124,352 167,068 142,751 234,586 204,611 -41.71%
-
NP to SH 90,852 210,531 124,352 167,068 142,751 234,586 204,611 -41.71%
-
Tax Rate 28.55% 29.00% 28.80% 28.80% 27.65% 27.80% 27.80% -
Total Cost 546,709 948,018 749,318 727,367 565,695 761,204 601,809 -6.18%
-
Net Worth 617,107 111,407 128,344 379,829 205,561 57,076 145,539 161.28%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 477,972 - 236,154 - 380,288 - 328,747 28.25%
Div Payout % 526.10% - 189.91% - 266.40% - 160.67% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 617,107 111,407 128,344 379,829 205,561 57,076 145,539 161.28%
NOSH 285,698 285,659 285,211 285,586 285,502 285,384 285,371 0.07%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 14.25% 18.17% 14.23% 18.68% 20.15% 23.56% 25.37% -
ROE 14.72% 188.97% 96.89% 43.98% 69.44% 411.00% 140.59% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 223.16 405.57 306.32 313.19 248.14 348.93 282.59 -14.52%
EPS 31.80 73.70 43.60 58.50 50.00 82.20 71.70 -41.75%
DPS 167.30 0.00 82.80 0.00 133.20 0.00 115.20 28.15%
NAPS 2.16 0.39 0.45 1.33 0.72 0.20 0.51 161.08%
Adjusted Per Share Value based on latest NOSH - 285,586
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 223.29 405.75 305.98 313.25 248.12 348.75 282.43 -14.46%
EPS 31.82 73.73 43.55 58.51 50.00 82.16 71.66 -41.71%
DPS 167.40 0.00 82.71 0.00 133.19 0.00 115.14 28.24%
NAPS 2.1613 0.3902 0.4495 1.3303 0.7199 0.1999 0.5097 161.29%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 40.25 38.00 41.75 43.50 45.75 46.25 50.50 -
P/RPS 18.04 9.37 13.63 13.89 18.44 13.25 17.87 0.63%
P/EPS 126.57 51.56 95.76 74.36 91.50 56.27 70.43 47.65%
EY 0.79 1.94 1.04 1.34 1.09 1.78 1.42 -32.28%
DY 4.16 0.00 1.98 0.00 2.91 0.00 2.28 49.15%
P/NAPS 18.63 97.44 92.78 32.71 63.54 231.25 99.02 -67.06%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/03/06 26/10/05 27/07/05 27/04/05 24/02/05 26/10/04 02/08/04 -
Price 44.00 36.75 42.00 44.25 47.00 45.50 50.25 -
P/RPS 19.72 9.06 13.71 14.13 18.94 13.04 17.78 7.12%
P/EPS 138.36 49.86 96.33 75.64 94.00 55.35 70.08 57.18%
EY 0.72 2.01 1.04 1.32 1.06 1.81 1.43 -36.63%
DY 3.80 0.00 1.97 0.00 2.83 0.00 2.29 40.03%
P/NAPS 20.37 94.23 93.33 33.27 65.28 227.50 98.53 -64.93%

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