[BAT] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
19-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 4.99%
YoY- 7.85%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 4,417,763 4,364,786 4,258,069 4,202,539 4,177,858 4,127,245 4,099,143 5.11%
PBT 1,066,817 1,054,382 1,037,094 1,026,424 977,502 956,267 955,861 7.58%
Tax -259,377 -256,637 -255,416 -254,150 -241,936 -236,653 -234,174 7.04%
NP 807,440 797,745 781,678 772,274 735,566 719,614 721,687 7.76%
-
NP to SH 807,440 797,745 781,678 772,274 735,566 719,614 721,687 7.76%
-
Tax Rate 24.31% 24.34% 24.63% 24.76% 24.75% 24.75% 24.50% -
Total Cost 3,610,323 3,567,041 3,476,391 3,430,265 3,442,292 3,407,631 3,377,456 4.54%
-
Net Worth 468,269 485,401 473,979 473,979 439,858 430,929 422,817 7.03%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 785,207 776,701 745,197 731,014 802,359 788,119 779,632 0.47%
Div Payout % 97.25% 97.36% 95.33% 94.66% 109.08% 109.52% 108.03% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 468,269 485,401 473,979 473,979 439,858 430,929 422,817 7.03%
NOSH 285,530 285,530 285,530 285,530 285,622 285,383 285,687 -0.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 18.28% 18.28% 18.36% 18.38% 17.61% 17.44% 17.61% -
ROE 172.43% 164.35% 164.92% 162.93% 167.23% 166.99% 170.69% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1,547.22 1,528.66 1,491.29 1,471.84 1,462.72 1,446.21 1,434.84 5.15%
EPS 282.79 279.39 273.76 270.47 257.53 252.16 252.61 7.80%
DPS 275.00 272.00 261.00 256.00 281.00 276.00 273.00 0.48%
NAPS 1.64 1.70 1.66 1.66 1.54 1.51 1.48 7.07%
Adjusted Per Share Value based on latest NOSH - 285,530
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1,547.22 1,528.66 1,491.29 1,471.84 1,463.19 1,445.47 1,435.63 5.11%
EPS 282.79 279.39 273.76 270.47 257.61 252.03 252.75 7.76%
DPS 275.00 272.00 261.00 256.00 281.01 276.02 273.05 0.47%
NAPS 1.64 1.70 1.66 1.66 1.5405 1.5092 1.4808 7.03%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 62.16 62.00 60.40 56.00 56.62 49.92 44.68 -
P/RPS 4.02 4.06 4.05 3.80 3.87 3.45 3.11 18.64%
P/EPS 21.98 22.19 22.06 20.70 21.99 19.80 17.69 15.56%
EY 4.55 4.51 4.53 4.83 4.55 5.05 5.65 -13.43%
DY 4.42 4.39 4.32 4.57 4.96 5.53 6.11 -19.39%
P/NAPS 37.90 36.47 36.39 33.73 36.77 33.06 30.19 16.35%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/04/13 26/02/13 23/10/12 19/07/12 23/04/12 16/02/12 20/10/11 -
Price 62.46 58.30 65.00 56.72 55.50 52.30 43.60 -
P/RPS 4.04 3.81 4.36 3.85 3.79 3.62 3.04 20.85%
P/EPS 22.09 20.87 23.74 20.97 21.55 20.74 17.26 17.86%
EY 4.53 4.79 4.21 4.77 4.64 4.82 5.79 -15.07%
DY 4.40 4.67 4.02 4.51 5.06 5.28 6.26 -20.92%
P/NAPS 38.09 34.29 39.16 34.17 36.04 34.64 29.46 18.66%

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