[BAT] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1.22%
YoY- 8.31%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 4,506,422 4,417,763 4,364,786 4,258,069 4,202,539 4,177,858 4,127,245 6.04%
PBT 1,051,833 1,066,817 1,054,382 1,037,094 1,026,424 977,502 956,267 6.56%
Tax -254,418 -259,377 -256,637 -255,416 -254,150 -241,936 -236,653 4.94%
NP 797,415 807,440 797,745 781,678 772,274 735,566 719,614 7.09%
-
NP to SH 797,415 807,440 797,745 781,678 772,274 735,566 719,614 7.09%
-
Tax Rate 24.19% 24.31% 24.34% 24.63% 24.76% 24.75% 24.75% -
Total Cost 3,709,007 3,610,323 3,567,041 3,476,391 3,430,265 3,442,292 3,407,631 5.81%
-
Net Worth 485,401 468,269 485,401 473,979 473,979 439,858 430,929 8.26%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 793,773 785,207 776,701 745,197 731,014 802,359 788,119 0.47%
Div Payout % 99.54% 97.25% 97.36% 95.33% 94.66% 109.08% 109.52% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 485,401 468,269 485,401 473,979 473,979 439,858 430,929 8.26%
NOSH 285,530 285,530 285,530 285,530 285,530 285,622 285,383 0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.70% 18.28% 18.28% 18.36% 18.38% 17.61% 17.44% -
ROE 164.28% 172.43% 164.35% 164.92% 162.93% 167.23% 166.99% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1,578.27 1,547.22 1,528.66 1,491.29 1,471.84 1,462.72 1,446.21 6.00%
EPS 279.28 282.79 279.39 273.76 270.47 257.53 252.16 7.05%
DPS 278.00 275.00 272.00 261.00 256.00 281.00 276.00 0.48%
NAPS 1.70 1.64 1.70 1.66 1.66 1.54 1.51 8.22%
Adjusted Per Share Value based on latest NOSH - 285,530
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1,578.27 1,547.22 1,528.66 1,491.29 1,471.84 1,463.19 1,445.47 6.04%
EPS 279.28 282.79 279.39 273.76 270.47 257.61 252.03 7.09%
DPS 278.00 275.00 272.00 261.00 256.00 281.01 276.02 0.47%
NAPS 1.70 1.64 1.70 1.66 1.66 1.5405 1.5092 8.26%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 59.60 62.16 62.00 60.40 56.00 56.62 49.92 -
P/RPS 3.78 4.02 4.06 4.05 3.80 3.87 3.45 6.28%
P/EPS 21.34 21.98 22.19 22.06 20.70 21.99 19.80 5.12%
EY 4.69 4.55 4.51 4.53 4.83 4.55 5.05 -4.81%
DY 4.66 4.42 4.39 4.32 4.57 4.96 5.53 -10.79%
P/NAPS 35.06 37.90 36.47 36.39 33.73 36.77 33.06 3.99%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 25/07/13 23/04/13 26/02/13 23/10/12 19/07/12 23/04/12 16/02/12 -
Price 60.24 62.46 58.30 65.00 56.72 55.50 52.30 -
P/RPS 3.82 4.04 3.81 4.36 3.85 3.79 3.62 3.65%
P/EPS 21.57 22.09 20.87 23.74 20.97 21.55 20.74 2.65%
EY 4.64 4.53 4.79 4.21 4.77 4.64 4.82 -2.50%
DY 4.61 4.40 4.67 4.02 4.51 5.06 5.28 -8.65%
P/NAPS 35.44 38.09 34.29 39.16 34.17 36.04 34.64 1.53%

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