[BAT] QoQ TTM Result on 31-Dec-2016 [#4]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

16-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 16.37%

YoY- -19.56%

Quarter Report

BATM - Q4 2016 financial results.pdf

Latest QR

Upcoming QR

BAT's Result

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	3,142,709	3,317,619	3,506,104	3,756,392	3,973,771	4,203,260	4,328,488	-19.20%
YoY %	-5.27%	-5.38%	-6.66%	-5.47%	-5.46%	-2.89%	-	-
Horiz. %	72.61%	76.65%	81.00%	86.78%	91.81%	97.11%	100.00%	-
PBT	853,722	911,167	833,769	908,458	864,524	967,086	1,137,389	-17.39%
YoY %	-6.30%	9.28%	-8.22%	5.08%	-10.61%	-14.97%	-	-
Horiz. %	75.06%	80.11%	73.31%	79.87%	76.01%	85.03%	100.00%	-
Tax	-152,793	-147,173	-169,160	-187,168	-238,038	-292,268	-295,209	-35.51%
YoY %	-3.82%	13.00%	9.62%	21.37%	18.55%	1.00%	-	-
Horiz. %	51.76%	49.85%	57.30%	63.40%	80.63%	99.00%	100.00%	-
NP	700,929	763,994	664,609	721,290	626,486	674,818	842,180	-11.50%
YoY %	-8.25%	14.95%	-7.86%	15.13%	-7.16%	-19.87%	-	-
Horiz. %	83.23%	90.72%	78.92%	85.65%	74.39%	80.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	700,606	770,050	673,694	732,067	629,072	673,340	840,905	-11.44%
YoY %	-9.02%	14.30%	-7.97%	16.37%	-6.57%	-19.93%	-	-
Horiz. %	83.32%	91.57%	80.12%	87.06%	74.81%	80.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.90%	16.15%	20.29%	20.60%	27.53%	30.22%	25.95%	-
YoY %	10.84%	-20.40%	-1.50%	-25.17%	-8.90%	16.45%	-	-
Horiz. %	68.98%	62.24%	78.19%	79.38%	106.09%	116.45%	100.00%	-
Total Cost	2,441,780	2,553,625	2,841,495	3,035,102	3,347,285	3,528,442	3,486,308	-21.11%
YoY %	-4.38%	-10.13%	-6.38%	-9.33%	-5.13%	1.21%	-	-
Horiz. %	70.04%	73.25%	81.50%	87.06%	96.01%	101.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	425,439	405,452	376,899	613,889	471,124	388,320	496,822	-9.81%
YoY %	4.93%	7.58%	-38.60%	30.30%	21.32%	-21.84%	-	-
Horiz. %	85.63%	81.61%	75.86%	123.56%	94.83%	78.16%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	579,625	613,889	619,600	662,429	665,284	730,956	825,181	-20.96%
YoY %	-5.58%	-0.92%	-6.47%	-0.43%	-8.98%	-11.42%	-	-
Horiz. %	70.24%	74.39%	75.09%	80.28%	80.62%	88.58%	100.00%	-
Div Payout %	82.73%	79.72%	91.97%	90.49%	105.76%	108.56%	98.13%	-
YoY %	3.78%	-13.32%	1.64%	-14.44%	-2.58%	10.63%	-	-
Horiz. %	84.31%	81.24%	93.72%	92.21%	107.78%	110.63%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	425,439	405,452	376,899	613,889	471,124	388,320	496,822	-9.81%
YoY %	4.93%	7.58%	-38.60%	30.30%	21.32%	-21.84%	-	-
Horiz. %	85.63%	81.61%	75.86%	123.56%	94.83%	78.16%	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%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	22.30%	23.03%	18.96%	19.20%	15.77%	16.05%	19.46%	-
YoY %	-3.17%	21.47%	-1.25%	21.75%	-1.74%	-17.52%	-	-
Horiz. %	114.59%	118.35%	97.43%	98.66%	81.04%	82.48%	100.00%	-
ROE	164.68%	189.92%	178.75%	119.25%	133.53%	173.40%	169.26%	-
YoY %	-13.29%	6.25%	49.90%	-10.69%	-22.99%	2.45%	-	-
Horiz. %	97.29%	112.21%	105.61%	70.45%	78.89%	102.45%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	1,100.66	1,161.92	1,227.93	1,315.59	1,391.72	1,472.09	1,515.95	-19.20%
YoY %	-5.27%	-5.38%	-6.66%	-5.47%	-5.46%	-2.89%	-	-
Horiz. %	72.61%	76.65%	81.00%	86.78%	91.81%	97.11%	100.00%	-
EPS	245.37	269.69	235.95	256.39	220.32	235.82	294.51	-11.44%
YoY %	-9.02%	14.30%	-7.97%	16.37%	-6.57%	-19.93%	-	-
Horiz. %	83.31%	91.57%	80.12%	87.06%	74.81%	80.07%	100.00%	-
DPS	203.00	215.00	217.00	232.00	233.00	256.00	289.00	-20.96%
YoY %	-5.58%	-0.92%	-6.47%	-0.43%	-8.98%	-11.42%	-	-
Horiz. %	70.24%	74.39%	75.09%	80.28%	80.62%	88.58%	100.00%	-
NAPS	1.49	1.42	1.32	2.15	1.65	1.36	1.74	-9.81%
YoY %	4.93%	7.58%	-38.60%	30.30%	21.32%	-21.84%	-	-
Horiz. %	85.63%	81.61%	75.86%	123.56%	94.83%	78.16%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	1,100.66	1,161.92	1,227.93	1,315.59	1,391.72	1,472.09	1,515.95	-19.20%
YoY %	-5.27%	-5.38%	-6.66%	-5.47%	-5.46%	-2.89%	-	-
Horiz. %	72.61%	76.65%	81.00%	86.78%	91.81%	97.11%	100.00%	-
EPS	245.37	269.69	235.95	256.39	220.32	235.82	294.51	-11.44%
YoY %	-9.02%	14.30%	-7.97%	16.37%	-6.57%	-19.93%	-	-
Horiz. %	83.31%	91.57%	80.12%	87.06%	74.81%	80.07%	100.00%	-
DPS	203.00	215.00	217.00	232.00	233.00	256.00	289.00	-20.96%
YoY %	-5.58%	-0.92%	-6.47%	-0.43%	-8.98%	-11.42%	-	-
Horiz. %	70.24%	74.39%	75.09%	80.28%	80.62%	88.58%	100.00%	-
NAPS	1.49	1.42	1.32	2.15	1.65	1.36	1.74	-9.81%
YoY %	4.93%	7.58%	-38.60%	30.30%	21.32%	-21.84%	-	-
Horiz. %	85.63%	81.61%	75.86%	123.56%	94.83%	78.16%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	43.74	43.42	45.60	44.60	49.14	52.70	54.04	-
P/RPS	3.97	3.74	3.71	3.39	3.53	3.58	3.56	7.53%
YoY %	6.15%	0.81%	9.44%	-3.97%	-1.40%	0.56%	-	-
Horiz. %	111.52%	105.06%	104.21%	95.22%	99.16%	100.56%	100.00%	-
P/EPS	17.83	16.10	19.33	17.40	22.30	22.35	18.35	-1.89%
YoY %	10.75%	-16.71%	11.09%	-21.97%	-0.22%	21.80%	-	-
Horiz. %	97.17%	87.74%	105.34%	94.82%	121.53%	121.80%	100.00%	-
EY	5.61	6.21	5.17	5.75	4.48	4.47	5.45	1.94%
YoY %	-9.66%	20.12%	-10.09%	28.35%	0.22%	-17.98%	-	-
Horiz. %	102.94%	113.94%	94.86%	105.50%	82.20%	82.02%	100.00%	-
DY	4.64	4.95	4.76	5.20	4.74	4.86	5.35	-9.04%
YoY %	-6.26%	3.99%	-8.46%	9.70%	-2.47%	-9.16%	-	-
Horiz. %	86.73%	92.52%	88.97%	97.20%	88.60%	90.84%	100.00%	-
P/NAPS	29.36	30.58	34.55	20.74	29.78	38.75	31.06	-3.67%
YoY %	-3.99%	-11.49%	66.59%	-30.36%	-23.15%	24.76%	-	-
Horiz. %	94.53%	98.45%	111.24%	66.77%	95.88%	124.76%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	23/10/17	20/07/17	20/04/17	16/02/17	24/10/16	26/07/16	26/04/16	-
Price	42.60	43.88	47.06	48.78	50.24	56.00	54.50	-
P/RPS	3.87	3.78	3.83	3.71	3.61	3.80	3.60	4.93%
YoY %	2.38%	-1.31%	3.23%	2.77%	-5.00%	5.56%	-	-
Horiz. %	107.50%	105.00%	106.39%	103.06%	100.28%	105.56%	100.00%	-
P/EPS	17.36	16.27	19.95	19.03	22.80	23.75	18.51	-4.18%
YoY %	6.70%	-18.45%	4.83%	-16.54%	-4.00%	28.31%	-	-
Horiz. %	93.79%	87.90%	107.78%	102.81%	123.18%	128.31%	100.00%	-
EY	5.76	6.15	5.01	5.26	4.39	4.21	5.40	4.39%
YoY %	-6.34%	22.75%	-4.75%	19.82%	4.28%	-22.04%	-	-
Horiz. %	106.67%	113.89%	92.78%	97.41%	81.30%	77.96%	100.00%	-
DY	4.77	4.90	4.61	4.76	4.64	4.57	5.30	-6.77%
YoY %	-2.65%	6.29%	-3.15%	2.59%	1.53%	-13.77%	-	-
Horiz. %	90.00%	92.45%	86.98%	89.81%	87.55%	86.23%	100.00%	-
P/NAPS	28.59	30.90	35.65	22.69	30.45	41.18	31.32	-5.89%
YoY %	-7.48%	-13.32%	57.12%	-25.48%	-26.06%	31.48%	-	-
Horiz. %	91.28%	98.66%	113.83%	72.45%	97.22%	131.48%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:10:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-15 16:10:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-15 16:10:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-15 16:10:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-15 16:00:00

TURTLE SYSTEM 20

Hourly

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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

644

HARTA

HARTALEGA HOLDINGS BHD

615

PTRANS

PERAK TRANSIT BERHAD

481

HLIND

HONG LEONG INDUSTRIES BHD

481

MPI

MALAYSIAN PACIFIC INDUSTRIES

478

YTLPOWR

YTL POWER INTERNATIONAL BHD

420

MYEG

MY E.G. SERVICES BHD

370

MBSB

MALAYSIA BUILDING SOCIETY BHD

329

SUPERMX

SUPERMAX CORPORATION BHD

329

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

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