[BAT] QoQ TTM Result on 31-Dec-2013 [#4]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

19-Feb-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Dec-2013 [#4]

Profit Trend

QoQ- -0.82%

YoY- 3.33%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	4,683,838	4,645,312	4,575,793	4,517,222	4,517,751	4,506,422	4,417,763	3.97%
YoY %	0.83%	1.52%	1.30%	-0.01%	0.25%	2.01%	-	-
Horiz. %	106.02%	105.15%	103.58%	102.25%	102.26%	102.01%	100.00%	-
PBT	1,207,155	1,181,269	1,132,588	1,105,399	1,097,218	1,051,833	1,066,817	8.57%
YoY %	2.19%	4.30%	2.46%	0.75%	4.31%	-1.40%	-	-
Horiz. %	113.15%	110.73%	106.17%	103.62%	102.85%	98.60%	100.00%	-
Tax	-303,478	-299,366	-287,958	-281,959	-266,149	-254,418	-259,377	11.02%
YoY %	-1.37%	-3.96%	-2.13%	-5.94%	-4.61%	1.91%	-	-
Horiz. %	117.00%	115.42%	111.02%	108.71%	102.61%	98.09%	100.00%	-
NP	903,677	881,903	844,630	823,440	831,069	797,415	807,440	7.78%
YoY %	2.47%	4.41%	2.57%	-0.92%	4.22%	-1.24%	-	-
Horiz. %	111.92%	109.22%	104.61%	101.98%	102.93%	98.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	904,522	882,748	845,475	824,285	831,069	797,415	807,440	7.85%
YoY %	2.47%	4.41%	2.57%	-0.82%	4.22%	-1.24%	-	-
Horiz. %	112.02%	109.33%	104.71%	102.09%	102.93%	98.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.14%	25.34%	25.42%	25.51%	24.26%	24.19%	24.31%	-
YoY %	-0.79%	-0.31%	-0.35%	5.15%	0.29%	-0.49%	-	-
Horiz. %	103.41%	104.24%	104.57%	104.94%	99.79%	99.51%	100.00%	-
Total Cost	3,780,161	3,763,409	3,731,163	3,693,782	3,686,682	3,709,007	3,610,323	3.10%
YoY %	0.45%	0.86%	1.01%	0.19%	-0.60%	2.73%	-	-
Horiz. %	104.70%	104.24%	103.35%	102.31%	102.12%	102.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	562,494	545,362	511,098	508,243	513,953	485,401	468,269	12.98%
YoY %	3.14%	6.70%	0.56%	-1.11%	5.88%	3.66%	-	-
Horiz. %	120.12%	116.46%	109.15%	108.54%	109.76%	103.66%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	882,287	853,734	825,181	805,194	802,339	793,773	785,207	8.07%
YoY %	3.34%	3.46%	2.48%	0.36%	1.08%	1.09%	-	-
Horiz. %	112.36%	108.73%	105.09%	102.55%	102.18%	101.09%	100.00%	-
Div Payout %	97.54%	96.71%	97.60%	97.68%	96.54%	99.54%	97.25%	-
YoY %	0.86%	-0.91%	-0.08%	1.18%	-3.01%	2.35%	-	-
Horiz. %	100.30%	99.44%	100.36%	100.44%	99.27%	102.35%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	562,494	545,362	511,098	508,243	513,953	485,401	468,269	12.98%
YoY %	3.14%	6.70%	0.56%	-1.11%	5.88%	3.66%	-	-
Horiz. %	120.12%	116.46%	109.15%	108.54%	109.76%	103.66%	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%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	19.29%	18.98%	18.46%	18.23%	18.40%	17.70%	18.28%	-
YoY %	1.63%	2.82%	1.26%	-0.92%	3.95%	-3.17%	-	-
Horiz. %	105.53%	103.83%	100.98%	99.73%	100.66%	96.83%	100.00%	-
ROE	160.81%	161.86%	165.42%	162.18%	161.70%	164.28%	172.43%	-
YoY %	-0.65%	-2.15%	2.00%	0.30%	-1.57%	-4.73%	-	-
Horiz. %	93.26%	93.87%	95.93%	94.06%	93.78%	95.27%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	1,640.40	1,626.91	1,602.56	1,582.05	1,582.23	1,578.27	1,547.22	3.97%
YoY %	0.83%	1.52%	1.30%	-0.01%	0.25%	2.01%	-	-
Horiz. %	106.02%	105.15%	103.58%	102.25%	102.26%	102.01%	100.00%	-
EPS	316.79	309.16	296.11	288.69	291.06	279.28	282.79	7.85%
YoY %	2.47%	4.41%	2.57%	-0.81%	4.22%	-1.24%	-	-
Horiz. %	112.02%	109.32%	104.71%	102.09%	102.92%	98.76%	100.00%	-
DPS	309.00	299.00	289.00	282.00	281.00	278.00	275.00	8.07%
YoY %	3.34%	3.46%	2.48%	0.36%	1.08%	1.09%	-	-
Horiz. %	112.36%	108.73%	105.09%	102.55%	102.18%	101.09%	100.00%	-
NAPS	1.97	1.91	1.79	1.78	1.80	1.70	1.64	12.98%
YoY %	3.14%	6.70%	0.56%	-1.11%	5.88%	3.66%	-	-
Horiz. %	120.12%	116.46%	109.15%	108.54%	109.76%	103.66%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	1,640.40	1,626.91	1,602.56	1,582.05	1,582.23	1,578.27	1,547.22	3.97%
YoY %	0.83%	1.52%	1.30%	-0.01%	0.25%	2.01%	-	-
Horiz. %	106.02%	105.15%	103.58%	102.25%	102.26%	102.01%	100.00%	-
EPS	316.79	309.16	296.11	288.69	291.06	279.28	282.79	7.85%
YoY %	2.47%	4.41%	2.57%	-0.81%	4.22%	-1.24%	-	-
Horiz. %	112.02%	109.32%	104.71%	102.09%	102.92%	98.76%	100.00%	-
DPS	309.00	299.00	289.00	282.00	281.00	278.00	275.00	8.07%
YoY %	3.34%	3.46%	2.48%	0.36%	1.08%	1.09%	-	-
Horiz. %	112.36%	108.73%	105.09%	102.55%	102.18%	101.09%	100.00%	-
NAPS	1.97	1.91	1.79	1.78	1.80	1.70	1.64	12.98%
YoY %	3.14%	6.70%	0.56%	-1.11%	5.88%	3.66%	-	-
Horiz. %	120.12%	116.46%	109.15%	108.54%	109.76%	103.66%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	70.50	65.54	59.12	64.12	64.20	59.60	62.16	-
P/RPS	4.30	4.03	3.69	4.05	4.06	3.78	4.02	4.58%
YoY %	6.70%	9.21%	-8.89%	-0.25%	7.41%	-5.97%	-	-
Horiz. %	106.97%	100.25%	91.79%	100.75%	101.00%	94.03%	100.00%	-
P/EPS	22.25	21.20	19.97	22.21	22.06	21.34	21.98	0.81%
YoY %	4.95%	6.16%	-10.09%	0.68%	3.37%	-2.91%	-	-
Horiz. %	101.23%	96.45%	90.86%	101.05%	100.36%	97.09%	100.00%	-
EY	4.49	4.72	5.01	4.50	4.53	4.69	4.55	-0.88%
YoY %	-4.87%	-5.79%	11.33%	-0.66%	-3.41%	3.08%	-	-
Horiz. %	98.68%	103.74%	110.11%	98.90%	99.56%	103.08%	100.00%	-
DY	4.38	4.56	4.89	4.40	4.38	4.66	4.42	-0.60%
YoY %	-3.95%	-6.75%	11.14%	0.46%	-6.01%	5.43%	-	-
Horiz. %	99.10%	103.17%	110.63%	99.55%	99.10%	105.43%	100.00%	-
P/NAPS	35.79	34.31	33.03	36.02	35.67	35.06	37.90	-3.74%
YoY %	4.31%	3.88%	-8.30%	0.98%	1.74%	-7.49%	-	-
Horiz. %	94.43%	90.53%	87.15%	95.04%	94.12%	92.51%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	16/10/14	22/07/14	24/04/14	19/02/14	17/10/13	25/07/13	23/04/13	-
Price	66.72	68.00	61.60	60.00	63.00	60.24	62.46	-
P/RPS	4.07	4.18	3.84	3.79	3.98	3.82	4.04	0.49%
YoY %	-2.63%	8.85%	1.32%	-4.77%	4.19%	-5.45%	-	-
Horiz. %	100.74%	103.47%	95.05%	93.81%	98.51%	94.55%	100.00%	-
P/EPS	21.06	21.99	20.80	20.78	21.64	21.57	22.09	-3.13%
YoY %	-4.23%	5.72%	0.10%	-3.97%	0.32%	-2.35%	-	-
Horiz. %	95.34%	99.55%	94.16%	94.07%	97.96%	97.65%	100.00%	-
EY	4.75	4.55	4.81	4.81	4.62	4.64	4.53	3.20%
YoY %	4.40%	-5.41%	0.00%	4.11%	-0.43%	2.43%	-	-
Horiz. %	104.86%	100.44%	106.18%	106.18%	101.99%	102.43%	100.00%	-
DY	4.63	4.40	4.69	4.70	4.46	4.61	4.40	3.45%
YoY %	5.23%	-6.18%	-0.21%	5.38%	-3.25%	4.77%	-	-
Horiz. %	105.23%	100.00%	106.59%	106.82%	101.36%	104.77%	100.00%	-
P/NAPS	33.87	35.60	34.41	33.71	35.00	35.44	38.09	-7.52%
YoY %	-4.86%	3.46%	2.08%	-3.69%	-1.24%	-6.96%	-	-
Horiz. %	88.92%	93.46%	90.34%	88.50%	91.89%	93.04%	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 - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:00:00

ADX

Hourly

BUY

2024-07-03 14:50:00

EMA 5

5 Mins

SELL

2024-07-03 14:50:00

EMA 5

10 Mins

SELL

2024-07-03 14:30:00

EMA 5

30 Mins

SELL

2024-07-03 12:00:00

EMA 5

Hourly

SELL

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

911

MPI

MALAYSIAN PACIFIC INDUSTRIES

878

PTRANS

PERAK TRANSIT BERHAD

871

HLIND

HONG LEONG INDUSTRIES BHD

838

YTLPOWR

YTL POWER INTERNATIONAL BHD

811

JCY

JCY INTERNATIONAL BERHAD

781

GENTING

GENTING BHD

661

PBBANK

PUBLIC BANK BHD

539

NOTION

NOTION VTEC BHD

530

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

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