[BAT] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -26.82%
YoY- -17.15%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 770,657 666,901 637,457 521,559 861,885 613,020 595,798 18.66%
PBT 94,288 110,822 103,226 77,076 104,904 103,531 102,623 -5.47%
Tax -32,560 -35,568 -29,977 -24,788 -33,449 -24,856 -31,005 3.30%
NP 61,728 75,254 73,249 52,288 71,455 78,675 71,618 -9.40%
-
NP to SH 61,728 75,254 73,249 52,288 71,455 78,675 71,618 -9.40%
-
Tax Rate 34.53% 32.09% 29.04% 32.16% 31.89% 24.01% 30.21% -
Total Cost 708,929 591,647 564,208 469,271 790,430 534,345 524,180 22.22%
-
Net Worth 376,899 396,886 388,320 356,912 382,610 385,465 374,044 0.50%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 59,961 71,382 71,382 48,540 77,093 74,237 68,527 -8.49%
Div Payout % 97.14% 94.86% 97.45% 92.83% 107.89% 94.36% 95.68% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 376,899 396,886 388,320 356,912 382,610 385,465 374,044 0.50%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.01% 11.28% 11.49% 10.03% 8.29% 12.83% 12.02% -
ROE 16.38% 18.96% 18.86% 14.65% 18.68% 20.41% 19.15% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 269.90 233.57 223.25 182.66 301.85 214.70 208.66 18.66%
EPS 21.60 26.40 25.70 18.30 25.00 27.60 25.10 -9.50%
DPS 21.00 25.00 25.00 17.00 27.00 26.00 24.00 -8.49%
NAPS 1.32 1.39 1.36 1.25 1.34 1.35 1.31 0.50%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 269.90 233.57 223.25 182.66 301.85 214.70 208.66 18.66%
EPS 21.60 26.40 25.70 18.30 25.00 27.60 25.10 -9.50%
DPS 21.00 25.00 25.00 17.00 27.00 26.00 24.00 -8.49%
NAPS 1.32 1.39 1.36 1.25 1.34 1.35 1.31 0.50%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 11.22 10.26 10.80 12.44 13.98 14.12 14.28 -
P/RPS 4.16 4.39 4.84 6.81 4.63 6.58 6.84 -28.15%
P/EPS 51.90 38.93 42.10 67.93 55.86 51.24 56.93 -5.96%
EY 1.93 2.57 2.38 1.47 1.79 1.95 1.76 6.32%
DY 1.87 2.44 2.31 1.37 1.93 1.84 1.68 7.38%
P/NAPS 8.50 7.38 7.94 9.95 10.43 10.46 10.90 -15.23%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 08/02/23 27/10/22 21/07/22 27/05/22 08/02/22 28/10/21 26/07/21 -
Price 12.80 10.46 10.52 12.78 12.40 14.44 14.70 -
P/RPS 4.74 4.48 4.71 7.00 4.11 6.73 7.04 -23.12%
P/EPS 59.21 39.69 41.01 69.79 49.55 52.41 58.61 0.67%
EY 1.69 2.52 2.44 1.43 2.02 1.91 1.71 -0.77%
DY 1.64 2.39 2.38 1.33 2.18 1.80 1.63 0.40%
P/NAPS 9.70 7.53 7.74 10.22 9.25 10.70 11.22 -9.22%

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