[BAT] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
20-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -61.81%
YoY- -33.82%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 700,163 757,282 774,090 748,374 840,613 932,192 962,575 -19.07%
PBT 101,995 186,871 193,976 156,384 316,491 244,316 116,578 -8.50%
Tax -20,956 -41,377 -46,666 -37,591 -27,159 -35,757 -68,653 -54.56%
NP 81,039 145,494 147,310 118,793 289,332 208,559 47,925 41.79%
-
NP to SH 78,198 143,179 144,078 114,233 299,116 212,623 47,722 38.86%
-
Tax Rate 20.55% 22.14% 24.06% 24.04% 8.58% 14.64% 58.89% -
Total Cost 619,124 611,788 626,780 629,581 551,281 723,633 914,650 -22.85%
-
Net Worth 382,610 425,439 405,452 376,899 613,889 471,124 388,320 -0.98%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 122,777 122,777 122,777 114,212 219,858 157,041 128,488 -2.97%
Div Payout % 157.01% 85.75% 85.22% 99.98% 73.50% 73.86% 269.24% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 382,610 425,439 405,452 376,899 613,889 471,124 388,320 -0.98%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.57% 19.21% 19.03% 15.87% 34.42% 22.37% 4.98% -
ROE 20.44% 33.65% 35.54% 30.31% 48.72% 45.13% 12.29% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 245.22 265.22 271.11 262.10 294.40 326.48 337.12 -19.07%
EPS 28.40 51.00 51.60 41.60 101.30 73.00 16.80 41.77%
DPS 43.00 43.00 43.00 40.00 77.00 55.00 45.00 -2.97%
NAPS 1.34 1.49 1.42 1.32 2.15 1.65 1.36 -0.98%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 245.22 265.22 271.11 262.10 294.40 326.48 337.12 -19.07%
EPS 28.40 51.00 51.60 41.60 101.30 73.00 16.80 41.77%
DPS 43.00 43.00 43.00 40.00 77.00 55.00 45.00 -2.97%
NAPS 1.34 1.49 1.42 1.32 2.15 1.65 1.36 -0.98%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 40.00 43.74 43.42 45.60 44.60 49.14 52.70 -
P/RPS 16.31 16.49 16.02 17.40 15.15 15.05 15.63 2.87%
P/EPS 146.05 87.23 86.05 113.98 42.57 65.99 315.31 -40.05%
EY 0.68 1.15 1.16 0.88 2.35 1.52 0.32 65.06%
DY 1.08 0.98 0.99 0.88 1.73 1.12 0.85 17.25%
P/NAPS 29.85 29.36 30.58 34.55 20.74 29.78 38.75 -15.92%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 23/10/17 20/07/17 20/04/17 16/02/17 24/10/16 26/07/16 -
Price 32.88 42.60 43.88 47.06 48.78 50.24 56.00 -
P/RPS 13.41 16.06 16.19 17.95 16.57 15.39 16.61 -13.26%
P/EPS 120.06 84.95 86.96 117.63 46.56 67.47 335.06 -49.45%
EY 0.83 1.18 1.15 0.85 2.15 1.48 0.30 96.71%
DY 1.31 1.01 0.98 0.85 1.58 1.09 0.80 38.80%
P/NAPS 24.54 28.59 30.90 35.65 22.69 30.45 41.18 -29.11%

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