[BAT] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
27-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 119.85%
YoY- 19.55%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 797,145 997,879 916,518 900,940 637,561 1,158,549 873,670 -5.91%
PBT 170,403 299,049 254,310 278,187 127,147 296,525 174,652 -1.62%
Tax -47,773 -84,332 -71,715 -78,449 -36,295 -85,994 -50,300 -3.36%
NP 122,630 214,717 182,595 199,738 90,852 210,531 124,352 -0.92%
-
NP to SH 122,630 214,717 182,595 199,738 90,852 210,531 124,352 -0.92%
-
Tax Rate 28.04% 28.20% 28.20% 28.20% 28.55% 29.00% 28.80% -
Total Cost 674,515 783,162 733,923 701,202 546,709 948,018 749,318 -6.75%
-
Net Worth 550,409 428,291 522,924 816,072 617,107 111,407 128,344 163.26%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 416,371 - 308,611 - 477,972 - 236,154 45.79%
Div Payout % 339.53% - 169.01% - 526.10% - 189.91% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 550,409 428,291 522,924 816,072 617,107 111,407 128,344 163.26%
NOSH 285,186 285,527 285,751 285,340 285,698 285,659 285,211 -0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 15.38% 21.52% 19.92% 22.17% 14.25% 18.17% 14.23% -
ROE 22.28% 50.13% 34.92% 24.48% 14.72% 188.97% 96.89% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 279.52 349.49 320.74 315.74 223.16 405.57 306.32 -5.90%
EPS 43.00 75.20 63.90 70.00 31.80 73.70 43.60 -0.91%
DPS 146.00 0.00 108.00 0.00 167.30 0.00 82.80 45.80%
NAPS 1.93 1.50 1.83 2.86 2.16 0.39 0.45 163.27%
Adjusted Per Share Value based on latest NOSH - 285,340
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 279.18 349.48 320.99 315.53 223.29 405.75 305.98 -5.91%
EPS 42.95 75.20 63.95 69.95 31.82 73.73 43.55 -0.91%
DPS 145.82 0.00 108.08 0.00 167.40 0.00 82.71 45.78%
NAPS 1.9277 1.50 1.8314 2.8581 2.1613 0.3902 0.4495 163.26%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 43.25 42.75 39.50 42.50 40.25 38.00 41.75 -
P/RPS 15.47 12.23 12.32 13.46 18.04 9.37 13.63 8.78%
P/EPS 100.58 56.85 61.82 60.71 126.57 51.56 95.76 3.31%
EY 0.99 1.76 1.62 1.65 0.79 1.94 1.04 -3.22%
DY 3.38 0.00 2.73 0.00 4.16 0.00 1.98 42.69%
P/NAPS 22.41 28.50 21.58 14.86 18.63 97.44 92.78 -61.11%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 20/10/06 13/07/06 27/04/06 23/03/06 26/10/05 27/07/05 -
Price 46.00 42.75 41.00 41.50 44.00 36.75 42.00 -
P/RPS 16.46 12.23 12.78 13.14 19.72 9.06 13.71 12.92%
P/EPS 106.98 56.85 64.16 59.29 138.36 49.86 96.33 7.22%
EY 0.93 1.76 1.56 1.69 0.72 2.01 1.04 -7.16%
DY 3.17 0.00 2.63 0.00 3.80 0.00 1.97 37.19%
P/NAPS 23.83 28.50 22.40 14.51 20.37 94.23 93.33 -59.65%

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