[BAT] QoQ TTM Result on 31-Dec-2017 [#4]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

13-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- -31.53%

YoY- -34.47%

Quarter Report

BATM - Q4 2017 financial results.pdf

Latest QR

Upcoming QR

BAT's Result

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	2,752,486	2,774,240	2,869,184	3,002,259	3,142,709	3,317,619	3,506,104	-14.88%
YoY %	-0.78%	-3.31%	-4.43%	-4.47%	-5.27%	-5.38%	-	-
Horiz. %	78.51%	79.13%	81.83%	85.63%	89.64%	94.62%	100.00%	-
PBT	566,052	564,289	609,468	639,226	853,722	911,167	833,769	-22.73%
YoY %	0.31%	-7.41%	-4.66%	-25.12%	-6.30%	9.28%	-	-
Horiz. %	67.89%	67.68%	73.10%	76.67%	102.39%	109.28%	100.00%	-
Tax	-132,848	-131,397	-139,399	-146,590	-152,793	-147,173	-169,160	-14.86%
YoY %	-1.10%	5.74%	4.91%	4.06%	-3.82%	13.00%	-	-
Horiz. %	78.53%	77.68%	82.41%	86.66%	90.32%	87.00%	100.00%	-
NP	433,204	432,892	470,069	492,636	700,929	763,994	664,609	-24.80%
YoY %	0.07%	-7.91%	-4.58%	-29.72%	-8.25%	14.95%	-	-
Horiz. %	65.18%	65.13%	70.73%	74.12%	105.46%	114.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	433,612	430,985	461,339	479,688	700,606	770,050	673,694	-25.43%
YoY %	0.61%	-6.58%	-3.83%	-31.53%	-9.02%	14.30%	-	-
Horiz. %	64.36%	63.97%	68.48%	71.20%	103.99%	114.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.47%	23.29%	22.87%	22.93%	17.90%	16.15%	20.29%	-
YoY %	0.77%	1.84%	-0.26%	28.10%	10.84%	-20.40%	-	-
Horiz. %	115.67%	114.79%	112.72%	113.01%	88.22%	79.60%	100.00%	-
Total Cost	2,319,282	2,341,348	2,399,115	2,509,623	2,441,780	2,553,625	2,841,495	-12.65%
YoY %	-0.94%	-2.41%	-4.40%	2.78%	-4.38%	-10.13%	-	-
Horiz. %	81.62%	82.40%	84.43%	88.32%	85.93%	89.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	419,729	374,044	354,057	382,610	425,439	405,452	376,899	7.43%
YoY %	12.21%	5.65%	-7.46%	-10.07%	4.93%	7.58%	-	-
Horiz. %	111.36%	99.24%	93.94%	101.52%	112.88%	107.58%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	431,150	439,716	462,558	482,545	579,625	613,889	619,600	-21.45%
YoY %	-1.95%	-4.94%	-4.14%	-16.75%	-5.58%	-0.92%	-	-
Horiz. %	69.59%	70.97%	74.65%	77.88%	93.55%	99.08%	100.00%	-
Div Payout %	99.43%	102.03%	100.26%	100.60%	82.73%	79.72%	91.97%	-
YoY %	-2.55%	1.77%	-0.34%	21.60%	3.78%	-13.32%	-	-
Horiz. %	108.11%	110.94%	109.01%	109.38%	89.95%	86.68%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	419,729	374,044	354,057	382,610	425,439	405,452	376,899	7.43%
YoY %	12.21%	5.65%	-7.46%	-10.07%	4.93%	7.58%	-	-
Horiz. %	111.36%	99.24%	93.94%	101.52%	112.88%	107.58%	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%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	15.74%	15.60%	16.38%	16.41%	22.30%	23.03%	18.96%	-
YoY %	0.90%	-4.76%	-0.18%	-26.41%	-3.17%	21.47%	-	-
Horiz. %	83.02%	82.28%	86.39%	86.55%	117.62%	121.47%	100.00%	-
ROE	103.31%	115.22%	130.30%	125.37%	164.68%	189.92%	178.75%	-
YoY %	-10.34%	-11.57%	3.93%	-23.87%	-13.29%	6.25%	-	-
Horiz. %	57.80%	64.46%	72.90%	70.14%	92.13%	106.25%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	963.99	971.61	1,004.86	1,051.47	1,100.66	1,161.92	1,227.93	-14.88%
YoY %	-0.78%	-3.31%	-4.43%	-4.47%	-5.27%	-5.38%	-	-
Horiz. %	78.51%	79.13%	81.83%	85.63%	89.64%	94.62%	100.00%	-
EPS	151.86	150.94	161.57	168.00	245.37	269.69	235.95	-25.43%
YoY %	0.61%	-6.58%	-3.83%	-31.53%	-9.02%	14.30%	-	-
Horiz. %	64.36%	63.97%	68.48%	71.20%	103.99%	114.30%	100.00%	-
DPS	151.00	154.00	162.00	169.00	203.00	215.00	217.00	-21.45%
YoY %	-1.95%	-4.94%	-4.14%	-16.75%	-5.58%	-0.92%	-	-
Horiz. %	69.59%	70.97%	74.65%	77.88%	93.55%	99.08%	100.00%	-
NAPS	1.47	1.31	1.24	1.34	1.49	1.42	1.32	7.43%
YoY %	12.21%	5.65%	-7.46%	-10.07%	4.93%	7.58%	-	-
Horiz. %	111.36%	99.24%	93.94%	101.52%	112.88%	107.58%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	963.99	971.61	1,004.86	1,051.47	1,100.66	1,161.92	1,227.93	-14.88%
YoY %	-0.78%	-3.31%	-4.43%	-4.47%	-5.27%	-5.38%	-	-
Horiz. %	78.51%	79.13%	81.83%	85.63%	89.64%	94.62%	100.00%	-
EPS	151.86	150.94	161.57	168.00	245.37	269.69	235.95	-25.43%
YoY %	0.61%	-6.58%	-3.83%	-31.53%	-9.02%	14.30%	-	-
Horiz. %	64.36%	63.97%	68.48%	71.20%	103.99%	114.30%	100.00%	-
DPS	151.00	154.00	162.00	169.00	203.00	215.00	217.00	-21.45%
YoY %	-1.95%	-4.94%	-4.14%	-16.75%	-5.58%	-0.92%	-	-
Horiz. %	69.59%	70.97%	74.65%	77.88%	93.55%	99.08%	100.00%	-
NAPS	1.47	1.31	1.24	1.34	1.49	1.42	1.32	7.43%
YoY %	12.21%	5.65%	-7.46%	-10.07%	4.93%	7.58%	-	-
Horiz. %	111.36%	99.24%	93.94%	101.52%	112.88%	107.58%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	31.72	34.78	26.42	40.00	43.74	43.42	45.60	-
P/RPS	3.29	3.58	2.63	3.80	3.97	3.74	3.71	-7.69%
YoY %	-8.10%	36.12%	-30.79%	-4.28%	6.15%	0.81%	-	-
Horiz. %	88.68%	96.50%	70.89%	102.43%	107.01%	100.81%	100.00%	-
P/EPS	20.89	23.04	16.35	23.81	17.83	16.10	19.33	5.30%
YoY %	-9.33%	40.92%	-31.33%	33.54%	10.75%	-16.71%	-	-
Horiz. %	108.07%	119.19%	84.58%	123.18%	92.24%	83.29%	100.00%	-
EY	4.79	4.34	6.12	4.20	5.61	6.21	5.17	-4.95%
YoY %	10.37%	-29.08%	45.71%	-25.13%	-9.66%	20.12%	-	-
Horiz. %	92.65%	83.95%	118.38%	81.24%	108.51%	120.12%	100.00%	-
DY	4.76	4.43	6.13	4.23	4.64	4.95	4.76	0.00%
YoY %	7.45%	-27.73%	44.92%	-8.84%	-6.26%	3.99%	-	-
Horiz. %	100.00%	93.07%	128.78%	88.87%	97.48%	103.99%	100.00%	-
P/NAPS	21.58	26.55	21.31	29.85	29.36	30.58	34.55	-26.90%
YoY %	-18.72%	24.59%	-28.61%	1.67%	-3.99%	-11.49%	-	-
Horiz. %	62.46%	76.85%	61.68%	86.40%	84.98%	88.51%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	19/10/18	20/07/18	21/05/18	13/02/18	23/10/17	20/07/17	20/04/17	-
Price	32.02	33.70	33.40	32.88	42.60	43.88	47.06	-
P/RPS	3.32	3.47	3.32	3.13	3.87	3.78	3.83	-9.07%
YoY %	-4.32%	4.52%	6.07%	-19.12%	2.38%	-1.31%	-	-
Horiz. %	86.68%	90.60%	86.68%	81.72%	101.04%	98.69%	100.00%	-
P/EPS	21.08	22.33	20.67	19.57	17.36	16.27	19.95	3.73%
YoY %	-5.60%	8.03%	5.62%	12.73%	6.70%	-18.45%	-	-
Horiz. %	105.66%	111.93%	103.61%	98.10%	87.02%	81.55%	100.00%	-
EY	4.74	4.48	4.84	5.11	5.76	6.15	5.01	-3.62%
YoY %	5.80%	-7.44%	-5.28%	-11.28%	-6.34%	22.75%	-	-
Horiz. %	94.61%	89.42%	96.61%	102.00%	114.97%	122.75%	100.00%	-
DY	4.72	4.57	4.85	5.14	4.77	4.90	4.61	1.58%
YoY %	3.28%	-5.77%	-5.64%	7.76%	-2.65%	6.29%	-	-
Horiz. %	102.39%	99.13%	105.21%	111.50%	103.47%	106.29%	100.00%	-
P/NAPS	21.78	25.73	26.94	24.54	28.59	30.90	35.65	-27.97%
YoY %	-15.35%	-4.49%	9.78%	-14.17%	-7.48%	-13.32%	-	-
Horiz. %	61.09%	72.17%	75.57%	68.84%	80.20%	86.68%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos