[BAT] QoQ TTM Result on 30-Sep-2017 [#3]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

23-Oct-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- -9.02%

YoY- 11.37%

Quarter Report

BATM - Q3 2017 financial results.pdf

Latest QR

Upcoming QR

BAT's Result

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
TTM Result
Revenue	2,774,240	2,869,184	3,002,259	3,142,709	3,317,619	3,506,104	3,756,392	-18.34%
YoY %	-3.31%	-4.43%	-4.47%	-5.27%	-5.38%	-6.66%	-	-
Horiz. %	73.85%	76.38%	79.92%	83.66%	88.32%	93.34%	100.00%	-
PBT	564,289	609,468	639,226	853,722	911,167	833,769	908,458	-27.26%
YoY %	-7.41%	-4.66%	-25.12%	-6.30%	9.28%	-8.22%	-	-
Horiz. %	62.12%	67.09%	70.36%	93.97%	100.30%	91.78%	100.00%	-
Tax	-131,397	-139,399	-146,590	-152,793	-147,173	-169,160	-187,168	-21.06%
YoY %	5.74%	4.91%	4.06%	-3.82%	13.00%	9.62%	-	-
Horiz. %	70.20%	74.48%	78.32%	81.63%	78.63%	90.38%	100.00%	-
NP	432,892	470,069	492,636	700,929	763,994	664,609	721,290	-28.91%
YoY %	-7.91%	-4.58%	-29.72%	-8.25%	14.95%	-7.86%	-	-
Horiz. %	60.02%	65.17%	68.30%	97.18%	105.92%	92.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	430,985	461,339	479,688	700,606	770,050	673,694	732,067	-29.82%
YoY %	-6.58%	-3.83%	-31.53%	-9.02%	14.30%	-7.97%	-	-
Horiz. %	58.87%	63.02%	65.53%	95.70%	105.19%	92.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.29%	22.87%	22.93%	17.90%	16.15%	20.29%	20.60%	-
YoY %	1.84%	-0.26%	28.10%	10.84%	-20.40%	-1.50%	-	-
Horiz. %	113.06%	111.02%	111.31%	86.89%	78.40%	98.50%	100.00%	-
Total Cost	2,341,348	2,399,115	2,509,623	2,441,780	2,553,625	2,841,495	3,035,102	-15.92%
YoY %	-2.41%	-4.40%	2.78%	-4.38%	-10.13%	-6.38%	-	-
Horiz. %	77.14%	79.05%	82.69%	80.45%	84.14%	93.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	374,044	354,057	382,610	425,439	405,452	376,899	613,889	-28.19%
YoY %	5.65%	-7.46%	-10.07%	4.93%	7.58%	-38.60%	-	-
Horiz. %	60.93%	57.67%	62.33%	69.30%	66.05%	61.40%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	439,716	462,558	482,545	579,625	613,889	619,600	662,429	-23.96%
YoY %	-4.94%	-4.14%	-16.75%	-5.58%	-0.92%	-6.47%	-	-
Horiz. %	66.38%	69.83%	72.84%	87.50%	92.67%	93.53%	100.00%	-
Div Payout %	102.03%	100.26%	100.60%	82.73%	79.72%	91.97%	90.49%	-
YoY %	1.77%	-0.34%	21.60%	3.78%	-13.32%	1.64%	-	-
Horiz. %	112.75%	110.80%	111.17%	91.42%	88.10%	101.64%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	374,044	354,057	382,610	425,439	405,452	376,899	613,889	-28.19%
YoY %	5.65%	-7.46%	-10.07%	4.93%	7.58%	-38.60%	-	-
Horiz. %	60.93%	57.67%	62.33%	69.30%	66.05%	61.40%	100.00%	-
NOSH	285,530	285,530	285,530	285,530	285,530	285,530	285,530	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	15.60%	16.38%	16.41%	22.30%	23.03%	18.96%	19.20%	-
YoY %	-4.76%	-0.18%	-26.41%	-3.17%	21.47%	-1.25%	-	-
Horiz. %	81.25%	85.31%	85.47%	116.15%	119.95%	98.75%	100.00%	-
ROE	115.22%	130.30%	125.37%	164.68%	189.92%	178.75%	119.25%	-
YoY %	-11.57%	3.93%	-23.87%	-13.29%	6.25%	49.90%	-	-
Horiz. %	96.62%	109.27%	105.13%	138.10%	159.26%	149.90%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	971.61	1,004.86	1,051.47	1,100.66	1,161.92	1,227.93	1,315.59	-18.34%
YoY %	-3.31%	-4.43%	-4.47%	-5.27%	-5.38%	-6.66%	-	-
Horiz. %	73.85%	76.38%	79.92%	83.66%	88.32%	93.34%	100.00%	-
EPS	150.94	161.57	168.00	245.37	269.69	235.95	256.39	-29.82%
YoY %	-6.58%	-3.83%	-31.53%	-9.02%	14.30%	-7.97%	-	-
Horiz. %	58.87%	63.02%	65.53%	95.70%	105.19%	92.03%	100.00%	-
DPS	154.00	162.00	169.00	203.00	215.00	217.00	232.00	-23.96%
YoY %	-4.94%	-4.14%	-16.75%	-5.58%	-0.92%	-6.47%	-	-
Horiz. %	66.38%	69.83%	72.84%	87.50%	92.67%	93.53%	100.00%	-
NAPS	1.31	1.24	1.34	1.49	1.42	1.32	2.15	-28.19%
YoY %	5.65%	-7.46%	-10.07%	4.93%	7.58%	-38.60%	-	-
Horiz. %	60.93%	57.67%	62.33%	69.30%	66.05%	61.40%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	971.61	1,004.86	1,051.47	1,100.66	1,161.92	1,227.93	1,315.59	-18.34%
YoY %	-3.31%	-4.43%	-4.47%	-5.27%	-5.38%	-6.66%	-	-
Horiz. %	73.85%	76.38%	79.92%	83.66%	88.32%	93.34%	100.00%	-
EPS	150.94	161.57	168.00	245.37	269.69	235.95	256.39	-29.82%
YoY %	-6.58%	-3.83%	-31.53%	-9.02%	14.30%	-7.97%	-	-
Horiz. %	58.87%	63.02%	65.53%	95.70%	105.19%	92.03%	100.00%	-
DPS	154.00	162.00	169.00	203.00	215.00	217.00	232.00	-23.96%
YoY %	-4.94%	-4.14%	-16.75%	-5.58%	-0.92%	-6.47%	-	-
Horiz. %	66.38%	69.83%	72.84%	87.50%	92.67%	93.53%	100.00%	-
NAPS	1.31	1.24	1.34	1.49	1.42	1.32	2.15	-28.19%
YoY %	5.65%	-7.46%	-10.07%	4.93%	7.58%	-38.60%	-	-
Horiz. %	60.93%	57.67%	62.33%	69.30%	66.05%	61.40%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	34.78	26.42	40.00	43.74	43.42	45.60	44.60	-
P/RPS	3.58	2.63	3.80	3.97	3.74	3.71	3.39	3.71%
YoY %	36.12%	-30.79%	-4.28%	6.15%	0.81%	9.44%	-	-
Horiz. %	105.60%	77.58%	112.09%	117.11%	110.32%	109.44%	100.00%	-
P/EPS	23.04	16.35	23.81	17.83	16.10	19.33	17.40	20.64%
YoY %	40.92%	-31.33%	33.54%	10.75%	-16.71%	11.09%	-	-
Horiz. %	132.41%	93.97%	136.84%	102.47%	92.53%	111.09%	100.00%	-
EY	4.34	6.12	4.20	5.61	6.21	5.17	5.75	-17.14%
YoY %	-29.08%	45.71%	-25.13%	-9.66%	20.12%	-10.09%	-	-
Horiz. %	75.48%	106.43%	73.04%	97.57%	108.00%	89.91%	100.00%	-
DY	4.43	6.13	4.23	4.64	4.95	4.76	5.20	-10.15%
YoY %	-27.73%	44.92%	-8.84%	-6.26%	3.99%	-8.46%	-	-
Horiz. %	85.19%	117.88%	81.35%	89.23%	95.19%	91.54%	100.00%	-
P/NAPS	26.55	21.31	29.85	29.36	30.58	34.55	20.74	17.95%
YoY %	24.59%	-28.61%	1.67%	-3.99%	-11.49%	66.59%	-	-
Horiz. %	128.01%	102.75%	143.92%	141.56%	147.44%	166.59%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	20/07/18	21/05/18	13/02/18	23/10/17	20/07/17	20/04/17	16/02/17	-
Price	33.70	33.40	32.88	42.60	43.88	47.06	48.78	-
P/RPS	3.47	3.32	3.13	3.87	3.78	3.83	3.71	-4.37%
YoY %	4.52%	6.07%	-19.12%	2.38%	-1.31%	3.23%	-	-
Horiz. %	93.53%	89.49%	84.37%	104.31%	101.89%	103.23%	100.00%	-
P/EPS	22.33	20.67	19.57	17.36	16.27	19.95	19.03	11.28%
YoY %	8.03%	5.62%	12.73%	6.70%	-18.45%	4.83%	-	-
Horiz. %	117.34%	108.62%	102.84%	91.22%	85.50%	104.83%	100.00%	-
EY	4.48	4.84	5.11	5.76	6.15	5.01	5.26	-10.17%
YoY %	-7.44%	-5.28%	-11.28%	-6.34%	22.75%	-4.75%	-	-
Horiz. %	85.17%	92.02%	97.15%	109.51%	116.92%	95.25%	100.00%	-
DY	4.57	4.85	5.14	4.77	4.90	4.61	4.76	-2.68%
YoY %	-5.77%	-5.64%	7.76%	-2.65%	6.29%	-3.15%	-	-
Horiz. %	96.01%	101.89%	107.98%	100.21%	102.94%	96.85%	100.00%	-
P/NAPS	25.73	26.94	24.54	28.59	30.90	35.65	22.69	8.76%
YoY %	-4.49%	9.78%	-14.17%	-7.48%	-13.32%	57.12%	-	-
Horiz. %	113.40%	118.73%	108.15%	126.00%	136.18%	157.12%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 May 2024

MQ Trader

MQ Trading Signals

2024-05-29 14:45:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-29 14:45:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-29 14:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-29 14:40:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-29 14:30:00

EMA 5

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

543

RANHILL

RANHILL UTILITIES BERHAD

473

DNEX

DAGANG NEXCHANGE BERHAD

339

MPI

MALAYSIAN PACIFIC INDUSTRIES

336

HLIND

HONG LEONG INDUSTRIES BHD

322

PTRANS

PERAK TRANSIT BERHAD

316

PBBANK

PUBLIC BANK BHD

315

JCY

JCY INTERNATIONAL BERHAD

314

GENTING

GENTING BHD

252

Daily Stocks

HSI-CXG

0.105

-0.025

212,281,500

KENERGY

0.47

+0.17

147,461,900

EPICON

0.315

-0.085

136,800,500

HSI-HUZ

0.265

+0.04

116,781,800

REVENUE

0.22

-0.015

82,757,600

AHB

0.12

-0.03

81,017,700

ALPHA

0.32

+0.005

60,861,400

DNEX

0.46

0.00

58,353,900

SNS

0.605

-0.02

56,846,100

JCY

0.505

+0.01

55,228,700

More active Stocks

MPI

39.50

+0.62

270,400

YTLPOWR

5.24

+0.24

20,376,900

ATECH

3.50

+0.19

4,839,400

KENERGY

0.47

+0.17

147,461,900

YTL

3.84

+0.15

15,314,800

YTLPOWR-C36

1.21

+0.15

150,500

NOTION-WD

1.14

+0.14

5,998,300

KGB

3.19

+0.13

3,176,000

ORIENT

6.85

+0.13

1,032,400

ORIENT

6.85

+0.13

1,032,400

More gainer Stocks

KLK

21.38

-0.60

2,218,600

DLADY

34.90

-0.52

20,100

LAGENDA

1.17

-0.49

29,299,800

ALLIANZ

22.10

-0.36

21,200

HARISON

9.50

-0.23

23,700

NESTLE

127.70

-0.20

27,400

BIPORT

6.20

-0.20

2,000

CDB

3.86

-0.14

4,775,100

PIE

6.11

-0.14

355,800

ARKA

2.10

-0.14

12,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More